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 2025-08-05 2025-08-05
 
 

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 5, 2025

 

 

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 5, 2025, Devon Energy Corporation (the “Company”) announced its financial and operational results for the quarterly period ended June 30, 2025. 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 5, 2025.
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 5, 2025

EX-99.1 2 d27924dex991.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 Results

and Declares Quarterly Fixed Dividend

KEY HIGHLIGHTS

 

   

Delivered $899 million of net earnings, or $1.41 per share; $536 million of core earnings, or $0.84 per share

 

   

Achieved production of 841,000 oil equivalent production (Boe) per day, exceeding the top-end of guidance

 

   

Averaged 387,000 barrels per day of oil production, exceeding midpoint guidance

 

   

Invested $932 million of capital, 7 percent lower than midpoint guidance

 

   

Generated $1.5 billion of operating cash flow and $589 million of free cash flow

 

   

Returned $405 million to shareholders through the fixed dividend and share repurchases

 

   

Strengthened the balance sheet with cash balances increasing $525 million to a total of $1.8 billion

 

   

Closed divestiture of equity interest in the Matterhorn Pipeline for $372 million

 

   

On August 1, 2025, acquired outstanding noncontrolling interests in Cotton Draw Midstream for $260 million

 

   

Announced two marketing agreements: an LNG export contract with international pricing exposure and a Permian gas sale tied to power pricing, enhancing portfolio diversification

OKLAHOMA CITY – Aug. 5, 2025 – Devon Energy Corp. (NYSE: DVN) today reports second-quarter results and declares quarterly fixed dividend. Supplemental financial tables and forward-looking guidance are available on the company’s website at www.devonenergy.com.

“In the second quarter, we delivered exceptional results exceeding our production guidance with 841,000 Boe per day,” said Clay Gaspar, president and CEO. “We generated $1.5 billion in operating cash flow and $589 million in free cash flow, with capital investments 7 percent below guidance. Our disciplined capital allocation approach supported robust returns to shareholders through dividends and share repurchases, while strengthening our balance sheet and ending the quarter with $1.8 billion in cash.”

“Amid market fluctuations, we remained focused on operational excellence, leveraging our premier resource base and strong financial position to deliver outstanding results. Our business optimization plan is progressing rapidly, positioning us to achieve $1 billion in annual pre-tax free cash flow by the end of 2026. For the second consecutive quarter, we reduced 2025 capital by $100 million while raising production forecasts, further strengthening our free cash flow trajectory. Our team’s innovation and commitment ensure we are well-equipped to navigate price volatility, adapt to market trends, and maximize returns for shareholders,” Gaspar added.

“In addition, we completed the $372 million sale of the Matterhorn Pipeline and, on August 1, acquired the remaining noncontrolling interest in Cotton Draw Midstream for $260 million. These transactions support our E&P operations by optimizing our midstream portfolio, enhancing long-term value,” concluded Gaspar.

FINANCIAL RESULTS

Devon reported net earnings of $899 million, or $1.41 per diluted share, in the second quarter of 2025. Adjusting for items analysts typically exclude from estimates, the company’s core earnings were $536 million, or $0.84 per diluted share.

Operating cash flow totaled $1.5 billion in the second quarter, which funded all the company’s capital requirements and resulted in $589 million of free cash flow for the quarter. In addition to this free cash flow, Devon received $372 million in proceeds from the divestiture of its equity ownership in the Matterhorn Pipeline.

During the quarter, Devon’s investment-grade financial position strengthened with cash balances increasing by $525 million to a total of $1.8 billion. The company ended the quarter with outstanding debt of $8.9 billion and a net debt-to-EBITDAX ratio of 0.9 times.

 

1


RETURN OF CAPITAL

Devon declared its fixed quarterly cash dividend of $0.24 per share, payable on Sep. 30, 2025, to shareholders of record at the close of business on Sep. 15, 2025.

The company also returned capital to shareholders through the ongoing execution of its $5.0 billion share-repurchase program. During the second quarter, Devon repurchased 7.9 million of its shares for $249 million. Since the inception of the share repurchase program, the company has repurchased 85.4 million shares, at a total cost of $3.9 billion.

OPERATING RESULTS

Devon’s capital activity in the second quarter averaged 21 operated drilling rigs and 6 completion crews across its asset portfolio. This level of activity resulted in 110 gross operated wells being placed online, with an average lateral length of 10,300 feet. Total capital investment was $932 million, or 7 percent below guidance. This positive variance was primarily attributable to lower completion cost primarily in the Delaware, as wells as lower infrastructure and facilities spend, efficiency gains, and effective supply chain management across the asset portfolio.

Production averaged 841,000 Boe per day in the second quarter, exceeding the top-end of guidance. This result represents a 3 percent increase quarter over quarter driven by strong growth from the Delaware Basin. Oil totaled 387,000 barrels per day in the quarter, which was 46 percent of total volume and at the top-end of the company’s guidance range.

For the second quarter, Devon’s oil, gas and NGL sales totaled $2.7 billion. The company’s realized price during the period, including commodity hedges, was $36.30 per Boe, compared with the prior quarter of $42.45 per Boe. The lower price realization was primarily driven by reduced crude, natural gas, and natural gas liquids benchmark pricing. Also contributing to the lower pricing was the expanded regional gas price differential in the Delaware Basin driven by infrastructure constraints.

Production costs, including taxes, averaged $11.75 per Boe in the second quarter, a 5 percent reduction from the prior quarter. The largest component of production costs is lease operating expense and gathering, processing and transportation costs, which totaled $9.17 per Boe in the quarter.

During the second quarter, Devon divested its equity interest in the Matterhorn Pipeline for $372 million, resulting in a $307 million gain and approximately $68 million of associated taxes.

On August 1, 2025, Devon acquired all outstanding noncontrolling interests in Cotton Draw Midstream (CDM) for $260 million, resulting in 100% ownership of CDM’s equity. Following this transaction, Devon will no longer distribute a portion of CDM’s cash flows to noncontrolling interest holders, resulting in approximately $50 million in annual distribution savings.

MARKETING AGREEMENTS

Devon is announcing two new agreements to further diversify its natural gas marketing portfolio. The first agreement, effective in 2028, will supply 50 MMcf per day for LNG exports over a 10-year term, with pricing indexed to international markets.

Additionally, the company has entered into a gas sale agreement with CPV Basin Ranch Energy Center, to support its proposed 1,350 MW combined-cycle natural gas power plant. Expected to begin in 2028, Devon will provide 65 MMcf per day over a seven-year term with pricing indexed to ERCOT West.

2025 OUTLOOK

Based on the strength of results to date, Devon is increasing its full-year 2025 oil production forecast to a range of 384,000 to 390,000 barrels per day. The company is also increasing its total production outlook and now expects volumes to be in the range of 825,000 to 842,000 Boe per day. Devon has also revised its full-year capital guidance to a range of $3.6 billion to $3.8 billion, down from the previous estimate of approximately $3.8 billion. This $100 million reduction largely reflects the success of the company’s business optimization plan that has resulted in capital reductions for two consecutive quarters.

Additionally, the company is lowering its 2025 current tax expense outlook to 10 percent of pre-tax earnings compared to previous expectations of 15 percent. The reduction is related to change in federal legislation.

In the third quarter of 2025, Devon expects oil production to average 384,000 to 390,000 barrels per day. Capital spending in the third quarter is expected to be approximately $900 million.

Additional details of Devon’s forward-looking guidance are available on the company’s website at www.devonenergy.com.

 

2


CONFERENCE CALL WEBCAST AND SUPPLEMENTAL EARNINGS MATERIALS

Also provided with today’s release is the company’s 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 Wednesday, August 6, 2025, 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 diversified 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 Contact

   Media Contact   

investor.relations@dvn.com

  

Michelle Hindmarch

  

405-228-4450

   405-552-7460   

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 Securities and Exchange Commission (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, including from changes in trade relations and policies, such as the imposition of tariffs by the U.S., China or other countries; uncertainties inherent in estimating oil, gas and NGL reserves; the extent to which we are successful in acquiring and discovering additional reserves; the uncertainties, costs and risks involved in our operations; risks related to our hedging activities; our limited control over third parties who operate some of our oil and gas properties; midstream capacity constraints and potential interruptions in production, including from limits to the build out of midstream infrastructure; competition for assets, materials, people and capital, which can be exacerbated by supply chain disruptions, including as a result of tariffs or other changes in trade policy; regulatory restrictions, compliance costs and other risks relating to governmental regulation, including with respect to federal lands, environmental matters and water disposal; climate change and risks related to regulatory, social and market efforts to address climate change; risks relating to our ESG initiatives; claims, audits and other proceedings impacting our business, including with respect to historic and legacy operations; governmental interventions in energy markets; counterparty credit risks; risks relating to our indebtedness; cybersecurity risks; the extent to which insurance covers any losses we may experience; risks related to shareholder activism; 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 2024 Annual Report on Form 10-K (the “2024 Form 10-K”) or other filings with the SEC.

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 elsewhere in the 2024 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 2024 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 d27924dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

Devon Energy Second-Quarter 2025

Supplemental Tables

 

TABLE OF CONTENTS:    PAGE:  

Consolidated Statements of Earnings

     2  

Supplemental Information for Consolidated Statements of Earnings

     3  

Consolidated Balance Sheets

     4  

Consolidated Statements of Cash Flows

     5  

Production

     6  

Capital Expenditures and Supplemental Information for Capital Expenditures

     7  

Realized Pricing

     8  

Asset Margins

     9  

Core Earnings

     10  

EBITDAX, Net Debt and Net Debt-to-EBITDAX

     11  

Free Cash Flow, Adjusted Free Cash Flow and Reinvestment Rate

     12  

 

1


CONSOLIDATED STATEMENTS OF EARNINGS

 

 

(in millions, except per share amounts)    2025     2024  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3      Quarter 2  

Oil, gas and NGL sales

   $ 2,710     $ 3,126     $ 3,086     $ 2,665      $ 2,796  

Oil, gas and NGL derivatives (1)

     236       (98     (84     227        23  

Marketing and midstream revenues

     1,338       1,424       1,401       1,132        1,098  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total revenues

     4,284       4,452       4,403       4,024        3,917  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Production expenses (2)

     899       912       881       763        788  

Exploration expenses

     20       10       12       4        3  

Marketing and midstream expenses

     1,357       1,436       1,402       1,149        1,108  

Depreciation, depletion and amortization

     914       912       971       794        768  

Asset impairments

     —        254       —        —         —   

Asset dispositions

     (307     2       (5     —         15  

General and administrative expenses

     113       130       155       117        114  

Financing costs, net (3)

     116       123       123       88        76  

Other, net

     11       27       24       45        5  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total expenses

     3,123       3,806       3,563       2,960        2,877  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Earnings before income taxes

     1,161       646       840       1,064        1,040  

Income tax expense (4)

     244       137       187       239        185  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net earnings

     917       509       653       825        855  

Net earnings attributable to noncontrolling interests

     18       15       14       13        11  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net earnings attributable to Devon

   $ 899     $ 494     $ 639     $ 812      $ 844  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net earnings per share:

           

Basic net earnings per share

   $ 1.42     $ 0.77     $ 0.98     $ 1.31      $ 1.35  

Diluted net earnings per share

   $ 1.41     $ 0.77     $ 0.98     $ 1.30      $ 1.34  

Weighted average common shares outstanding:

           

Basic

     635       643       650       622        626  

Diluted

     636       645       651       623        628  

 

2


SUPPLEMENTAL INFORMATION FOR CONSOLIDATED STATEMENTS OF EARNINGS

 

(1) OIL, GAS AND NGL DERIVATIVES

 

(in millions)    2025     2024  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Derivative cash settlements

   $ 67     $ (10   $ 58     $ 61     $ 54  

Derivative valuation changes

     169       (88     (142     166       (31
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Oil, gas and NGL derivatives

   $ 236     $ (98   $ (84   $ 227     $ 23  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(2) PRODUCTION EXPENSES

 

          
(in millions)    2025     2024  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Lease operating expense

   $ 483     $ 479     $ 445     $ 366     $ 383  

Gathering, processing & transportation

     219       204       213       200       197  

Production taxes

     180       212       206       179       188  

Property taxes

     17       17       17       18       20  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Production expenses

   $ 899     $ 912     $ 881     $ 763     $ 788  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(3) FINANCING COSTS, NET

 

          
(in millions)    2025     2024  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Interest based on debt outstanding

   $ 126     $ 127     $ 128     $ 98     $ 88  

Interest income

     (14     (10     (16     (19     (14

Other

     4       6       11       9       2  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Financing costs, net

   $ 116     $ 123     $ 123     $ 88     $ 76  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(4) INCOME TAX EXPENSE

 

          
(in millions)    2025     2024  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Current expense

   $ 226     $ 96     $ 119     $ 75     $ 146  

Deferred expense

     18       41       68       164       39  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expense

   $ 244     $ 137     $ 187     $ 239     $ 185  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

3


CONSOLIDATED BALANCE SHEETS

 

 

(in millions)    2025     2024  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Current assets:

          

Cash, cash equivalents and restricted cash

   $ 1,759     $ 1,234     $ 846     $ 676     $ 1,169  

Accounts receivable

     1,853       2,036       1,972       1,779       1,589  

Inventory

     327       332       294       293       258  

Other current assets

     384       303       315       484       343  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     4,323       3,905       3,427       3,232       3,359  

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

     23,428       23,429       23,198       23,155       18,216  

Other property and equipment, net

     1,687       1,653       1,813       1,795       1,569  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total property and equipment, net

     25,115       25,082       25,011       24,950       19,785  

Goodwill

     753       753       753       753       753  

Right-of-use assets

     185       127       303       317       297  

Investments

     640       713       727       718       704  

Other long-term assets

     374       348       268       293       264  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 31,390     $ 30,928     $ 30,489     $ 30,263     $ 25,162  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Current liabilities:

          

Accounts payable

   $ 885     $ 923     $ 806     $ 995     $ 754  

Revenues and royalties payable

     1,440       1,588       1,432       1,423       1,363  

Short-term debt

     485       485       485       —        475  

Income taxes payable

     190       117       23       4       2  

Other current liabilities

     537       505       563       484       422  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     3,537       3,618       3,309       2,906       3,016  

Long-term debt

     8,393       8,395       8,398       8,884       5,665  

Lease liabilities

     113       77       320       328       315  

Asset retirement obligations

     839       835       770       765       691  

Other long-term liabilities

     1,008       1,041       840       820       829  

Deferred income taxes

     2,208       2,189       2,148       2,082       1,917  

Stockholders’ equity:

          

Common stock

     64       64       65       66       63  

Additional paid-in capital

     5,864       6,096       6,387       6,662       5,478  

Retained earnings

     9,252       8,506       8,166       7,670       7,132  

Accumulated other comprehensive loss

     (120     (121     (122     (121     (122
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity attributable to Devon

     15,060       14,545       14,496       14,277       12,551  

Noncontrolling interests

     232       228       208       201       178  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

     15,292       14,773       14,704       14,478       12,729  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 31,390     $ 30,928     $ 30,489     $ 30,263     $ 25,162  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

4


CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

(in millions)    2025     2024  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Cash flows from operating activities:

          

Net earnings

   $ 917     $ 509     $ 653     $ 825     $ 855  

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

          

Depreciation, depletion and amortization

     914       912       971       794       768  

Asset impairments

     —        254       —        —        —   

Leasehold impairments

     7       5       3       1       1  

Accretion of liabilities

     3       6       6       2       —   

Total (gains) losses on commodity derivatives

     (236     98       84       (227     (23

Cash settlements on commodity derivatives

     67       (10     58       61       54  

(Gains) losses on asset dispositions

     (307     2       (5     —        15  

Deferred income tax expense

     18       41       68       164       39  

Share-based compensation

     23       30       24       24       27  

Other

     5       (22     4       3       —   

Changes in assets and liabilities, net

     134       117       (202     16       (201
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from operating activities

     1,545       1,942       1,664       1,663       1,535  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

          

Capital expenditures

     (956     (934     (926     (877     (948

Acquisitions of property and equipment

     (16     (8     (116     (3,602     (82

Divestitures of property, equipment and investments

     372       133       6       —        1  

Grayson Mill acquired cash

     —        —        —        147       —   

Distributions from investments

     11       9       33       13       11  

Contributions to investments and other

     (8     (2     (40     (30     (1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from investing activities

     (597     (802     (1,043     (4,349     (1,019
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

          

Borrowings of long-term debt, net of issuance costs

     —        —        —        3,219       —   

Repayments of long-term debt

     —        —        —        (472     —   

Repurchases of common stock

     (249     (301     (301     (295     (256

Dividends paid on common stock

     (156     (163     (143     (272     (223

Contributions from noncontrolling interests

     —        14       8       20       12  

Distributions to noncontrolling interests

     (14     (9     (15     (10     (19

Repayment of finance lease

     —        (274     —        —        —   

Shares exchanged for tax withholdings and other

     (5     (19     1       2       (9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from financing activities

     (424     (752     (450     2,192       (495
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash

     1       —        (1     1       (1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash

     525       388       170       (493     20  

Cash, cash equivalents and restricted cash at beginning of period

     1,234       846       676       1,169       1,149  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash, cash equivalents and restricted cash at end of period

   $ 1,759     $ 1,234     $ 846     $ 676     $ 1,169  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of cash, cash equivalents and restricted cash:

          

Cash and cash equivalents

   $ 1,713     $ 1,198     $ 811     $ 645     $ 1,140  

Restricted cash

     46       36       35       31       29  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cash, cash equivalents and restricted cash

   $ 1,759     $ 1,234     $ 846     $ 676     $ 1,169  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

5


PRODUCTION

 

 

$                         $                         $                         $                         $                        
     2025      2024  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Oil (MBbls/d)

              

Delaware Basin

     228        216        221        227        221  

Rockies

     104        112        110        48        50  

Eagle Ford

     39        45        49        44        46  

Anadarko Basin

     13        11        14        13        14  

Other

     3        4        4        3        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     387        388        398        335        335  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Natural gas liquids (MBbls/d)

              

Delaware Basin

     133        118        127        134        121  

Rockies

     47        44        43        15        14  

Eagle Ford

     11        15        21        16        17  

Anadarko Basin

     31        26        30        29        30  

Other

     —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     222        203        221        194        182  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Gas (MMcf/d)

              

Delaware Basin

     823        744        755        764        712  

Rockies

     228        233        230        96        89  

Eagle Ford

     62        117        130        93        92  

Anadarko Basin

     274        252        255        241        244  

Other

     1        —         1        —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1,388        1,346        1,371        1,194        1,137  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total oil equivalent (MBoe/d)

              

Delaware Basin

     498        458        474        488        461  

Rockies

     189        195        191        79        79  

Eagle Ford

     60        79        92        75        79  

Anadarko Basin

     90        79        87        82        84  

Other

     4        4        4        4        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     841        815        848        728        707  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

6


CAPITAL EXPENDITURES

 

 

$                       $                       $                       $                       $                      
     2025      2024  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  
(in millions)                                   

Delaware Basin

   $ 472      $ 493      $ 448      $ 495      $ 505  

Rockies

     224        215        268        89        84  

Eagle Ford

     118        151        107        173        180  

Anadarko Basin

     44        46        44        56        56  

Other

     2        3        5        4        3  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total upstream capital

   $ 860      $ 908      $ 872      $ 817      $ 828  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Carbon capital

     30        22        12        26        24  

Midstream and Corporate

     42        34        42        35        38  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Capital expenditures

   $ 932      $ 964      $ 926      $ 878      $ 890  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Acquisitions (1)

     16        8        116        38        81  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total capital

   $ 948      $ 972      $ 1,042      $ 916      $ 971  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Q3 2024 excludes $5,045 million related to the Grayson Mill acquisition.

SUPPLEMENTAL INFORMATION FOR CAPITAL EXPENDITURES

 

 

$                          $                          $                          $                          $                         
GROSS OPERATED SPUDS               
     2025      2024  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Delaware Basin

     57        73        67        75        73  

Rockies

     23        24        24        8        12  

Eagle Ford

     22        30        12        28        28  

Anadarko Basin

     11        5        2        9        13  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     113        132        105        120        126  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
GROSS OPERATED WELLS TIED-IN               
     2025      2024  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Delaware Basin

     57        79        55        55        62  

Rockies

     30        16        30        7        3  

Eagle Ford

     10        35        23        31        23  

Anadarko Basin

     13        6        20        15        26  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     110        136        128        108        114  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
NET OPERATED WELLS TIED-IN               
     2025      2024  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Delaware Basin

     46        54        50        39        44  

Rockies

     27        13        27        6        2  

Eagle Ford

     7        26        13        24        15  

Anadarko Basin

     5        2        8        6        14  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     85        95        98        75        75  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
AVERAGE LATERAL LENGTH               
(based on wells tied-in)    2025      2024  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Delaware Basin

     10,500’        10,300’        11,500’        10,500’        10,200’  

Rockies

     12,300’        12,200’        10,150’        14,500’        15,500’  

Eagle Ford

     8,200’        7,800’        7,700’        7,600’        6,800’  

Anadarko Basin

     10,000’        12,500’        10,000’        11,000’        8,700’  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     10,300’        10,700’        9,900’        10,000’        9,300’  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

7


REALIZED PRICING

 

BENCHMARK PRICES

 

(average prices)    2025      2024  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

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

   $ 63.95      $ 71.50      $ 70.32      $ 75.20      $ 80.62  

Natural Gas ($/Mcf) - Henry Hub

   $ 3.44      $ 3.65      $ 2.79      $ 2.15      $ 1.89  

NGL ($/Bbl) - Mont Belvieu Blended

   $ 25.58      $ 29.65      $ 27.80      $ 25.20      $ 26.33  

REALIZED PRICES

 

     2025     2024  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Oil (Per Bbl)

          

Delaware Basin

   $ 62.60     $ 70.28     $ 69.06     $ 74.24     $ 79.62  

Rockies

     59.05       66.40       65.67       70.39       75.73  

Eagle Ford

     63.14       69.85       69.25       74.92       80.45  

Anadarko Basin

     62.09       71.15       67.46       73.13       78.36  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     61.70       69.13       68.11       73.74       79.10  

Cash settlements

     1.27       0.02       1.08       0.52       (0.15
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 62.97     $ 69.15     $ 69.19     $ 74.26     $ 78.95  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Natural gas liquids (Per Bbl)

          

Delaware Basin

   $ 19.10     $ 22.76     $ 21.79     $ 19.21     $ 19.59  

Rockies

     9.27       14.72       12.88       8.09       9.44  

Eagle Ford

     23.03       28.65       26.40       24.18       23.07  

Anadarko Basin

     22.41       26.91       25.45       22.35       22.16  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     17.71       22.03       21.07       19.25       19.60  

Cash settlements

     0.11       (0.10     (0.06     0.11       0.11  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 17.82     $ 21.93     $ 21.01     $ 19.36     $ 19.71  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gas (Per Mcf)

          

Delaware Basin

   $ 1.34     $ 2.47     $ 1.01     $ 0.04     $ 0.17  

Rockies

     (0.50     1.48       0.59       (0.85     (0.46

Eagle Ford

     3.01       3.36       2.31       1.80       1.48  

Anadarko Basin

     2.86       3.42       2.27       1.74       1.70  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     1.41       2.55       1.30       0.45       0.55  

Cash settlements

     0.15       (0.07     0.16       0.39       0.55  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 1.56     $ 2.48     $ 1.46     $ 0.84     $ 1.10  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total oil equivalent (Per Boe)

          

Delaware Basin

   $ 35.92     $ 43.00     $ 39.66     $ 39.85     $ 43.63  

Rockies

     34.29       43.29       41.37       43.11       49.22  

Eagle Ford

     48.32       49.75       46.46       50.89       54.03  

Anadarko Basin

     25.28       29.96       26.54       24.69       25.53  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     35.43       42.58       39.57       39.80       43.44  

Cash settlements

     0.87       (0.13     0.75       0.91       0.85  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 36.30     $ 42.45     $ 40.32     $ 40.71     $ 44.29  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

8


ASSET MARGINS

 

BENCHMARK PRICES

 

(average prices)    2025      2024  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

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

   $ 63.95      $ 71.50      $ 70.32      $ 75.20      $ 80.62  

Natural Gas ($/Mcf) - Henry Hub

   $ 3.44      $ 3.65      $ 2.79      $ 2.15      $ 1.89  

NGL ($/Bbl) - Mont Belvieu Blended

   $ 25.58      $ 29.65      $ 27.80      $ 25.20      $ 26.33  

PER-UNIT CASH MARGIN BY ASSET (per Boe)

 

     2025     2024  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Delaware Basin

          

Realized price

   $ 35.92     $ 43.00     $ 39.66     $ 39.85     $ 43.63  

Lease operating expenses

     (5.54     (5.74     (4.93     (4.69     (5.31

Gathering, processing & transportation

     (3.17     (3.00     (2.92     (2.79     (2.89

Production & property taxes

     (2.63     (3.13     (2.91     (2.99     (3.31
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 24.58     $ 31.13     $ 28.90     $ 29.38     $ 32.12  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Rockies

          

Realized price

   $ 34.29     $ 43.29     $ 41.37     $ 43.11     $ 49.22  

Lease operating expenses

     (9.13     (9.31     (8.63     (10.83     (10.43

Gathering, processing & transportation

     (0.86     (1.14     (1.22     (2.33     (2.47

Production & property taxes

     (2.85     (3.83     (3.66     (4.56     (5.22
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 21.45     $ 29.01     $ 27.86     $ 25.39     $ 31.10  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Eagle Ford

          

Realized price

   $ 48.32     $ 49.75     $ 46.46     $ 50.89     $ 54.03  

Lease operating expenses

     (7.52     (6.65     (5.59     (6.57     (7.03

Gathering, processing & transportation

     (1.94     (2.47     (2.21     (2.02     (2.03

Production & property taxes

     (3.02     (2.65     (2.41     (2.79     (2.82
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 35.84     $ 37.98     $ 36.25     $ 39.51     $ 42.15  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Anadarko Basin

          

Realized price

   $ 25.28     $ 29.96     $ 26.54     $ 24.69     $ 25.53  

Lease operating expenses

     (2.98     (3.20     (2.72     (2.92     (3.16

Gathering, processing & transportation

     (6.13     (6.01     (5.74     (5.78     (5.70

Production & property taxes

     (1.32     (1.62     (1.20     (1.17     (1.19
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 14.85     $ 19.13     $ 16.88     $ 14.82     $ 15.48  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Devon - Total

          

Realized price

   $ 35.43     $ 42.58     $ 39.57     $ 39.80     $ 43.44  

Lease operating expenses

     (6.31     (6.53     (5.70     (5.46     (5.95

Gathering, processing & transportation

     (2.86     (2.78     (2.74     (2.98     (3.07

Production & property taxes

     (2.58     (3.11     (2.86     (2.95     (3.23
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 23.68     $ 30.16     $ 28.27     $ 28.41     $ 31.19  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

9


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 2025 and first-quarter 2025 earnings.

 

     Quarter Ended June 30, 2025  
     Before-tax      After-tax      After NCI      Per Diluted
Share
 

Total

           

Earnings (GAAP)

   $ 1,161      $ 917      $ 899      $ 1.41  

Adjustments:

           

Asset dispositions (1)

     (307      (239      (239      (0.38

Asset and exploration impairments

     4        2        2        0.01  

Fair value changes in financial instruments

     (172      (133      (133      (0.21

Restructuring and transaction costs

     9        7        7        0.01  
  

 

 

    

 

 

    

 

 

    

 

 

 

Core earnings (Non-GAAP)

   $ 695      $ 554      $ 536      $ 0.84  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

The divestiture of our equity interest in Matterhorn drove our Q2 current tax higher, with approximately $100 million of current tax.

 

     Quarter Ended March 31, 2025  
     Before-tax      After-tax      After NCI      Per Diluted
Share
 

Total

           

Earnings (GAAP)

   $ 646      $ 509      $ 494      $ 0.77  

Adjustments:

           

Asset dispositions

     2        1        1        —   

Asset and exploration impairments

     259        202        202        0.31  

Fair value changes in financial instruments

     88        68        68        0.11  

Restructuring and transaction costs

     18        14        14        0.02  
  

 

 

    

 

 

    

 

 

    

 

 

 

Core earnings (Non-GAAP)

   $ 1,013      $ 794      $ 779      $ 1.21  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

10


EBITDAX

Devon believes EBITDAX provides information useful in assessing operating and financial performance across periods. Devon computes EBITDAX as net earnings before financing costs, net; income tax expense; 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 ‘25     Q1 ‘25      Q4 ‘24     Q3 ‘24     TTM     Q2 ‘24  

Net earnings (GAAP)

   $ 917     $ 509      $ 653     $ 825     $ 2,904     $ 855  

Financing costs, net

     116       123        123       88       450       76  

Income tax expense

     244       137        187       239       807       185  

Exploration expenses

     20       10        12       4       46       3  

Depreciation, depletion and amortization

     914       912        971       794       3,591       768  

Asset impairments

     —        254        —        —        254       —   

Asset dispositions

     (307     2        (5     —        (310     15  

Share-based compensation

     22       24        24       24       94       26  

Derivative & financial instrument non-cash val. changes

     (169     88        142       (166     (105     31  

Accretion on discounted liabilities and other

     11       27        24       45       107       5  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

EBITDAX (Non-GAAP)

   $ 1,768     $ 2,086      $ 2,131     $ 1,853     $ 7,838     $ 1,964  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

NET DEBT

Devon defines net debt as debt (includes short-term and long-term debt) less cash, cash equivalents and restricted cash. 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.

 

     2025     2024  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Total debt (GAAP)

   $ 8,878     $ 8,880     $ 8,883     $ 8,884     $ 6,140  

Less:

          

Cash, cash equivalents and restricted cash

     (1,759     (1,234     (846     (676     (1,169
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net debt (Non-GAAP)

   $ 7,119     $ 7,646     $ 8,037     $ 8,208     $ 4,971  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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. 

 

     2025      2024  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Net debt (Non-GAAP)

   $ 7,119      $ 7,646      $ 8,037      $ 8,208      $ 4,971  

EBITDAX (Non-GAAP) (1)

   $ 7,838      $ 8,034      $ 7,739      $ 7,496      $ 7,668  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net debt-to-EBITDAX (Non-GAAP)

     0.9        1.0        1.0        1.1        0.6  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

EBITDAX is an annualized measure using a trailing twelve-month calculation.

 

11


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.

 

     2025     2024  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Total operating cash flow (GAAP)

   $ 1,545     $ 1,942     $ 1,664     $ 1,663     $ 1,535  

Less capital expenditures:

     (956     (934     (926     (877     (948
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow (Non-GAAP)

   $ 589     $ 1,008     $ 738     $ 786     $ 587  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED FREE CASH FLOW

Devon is committed to returning cash flow to shareholders through dividends and share repurchases. Adjusted free cash flow is calculated as total operating cash flow before balance sheet changes less accrued capital expenditures.

 

     2025     2024  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Total operating cash flow (GAAP)

   $ 1,545     $ 1,942     $ 1,664     $ 1,663     $ 1,535  

Changes in assets and liabilities

     (134     (117     202       (16     201  

Cash flow before balance sheet changes (Non-GAAP)

     1,411       1,825       1,866       1,647       1,736  

Capital expenditures (Accrued) (1)

     (948     (972     (1,042     (916     (971
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted free cash flow (Non-GAAP)

   $ 463     $ 853     $ 824     $ 731     $ 765  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Q3 2024 excludes $5,045 million related to the Grayson Mill acquisition.

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.

 

     2025     2024  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Capital expenditures (Accrued) (1)

   $ 948     $ 972     $ 1,042     $ 916     $ 971  

Operating cash flow

   $ 1,545     $ 1,942     $ 1,664     $ 1,663     $ 1,535  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reinvestment rate (Non-GAAP)

     61     50     63     55     63
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Q3 2024 excludes $5,045 million related to the Grayson Mill acquisition.

 

12


THIRD-QUARTER AND FULL-YEAR 2025 GUIDANCE    LOGO
 

PRODUCTION GUIDANCE

 

     Quarter 3      Full Year  
     Low      High      Low      High  

Oil (MBbls/d)

     384        390        384        390  

Natural gas liquids (MBbls/d)

     218        224        214        220  

Gas (MMcf/d)

     1,360        1,400        1,360        1,390  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total oil equivalent (MBoe/d)

     829        847        825        842  
  

 

 

    

 

 

    

 

 

    

 

 

 

CAPITAL EXPENDITURES GUIDANCE

 

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

Upstream capital

   $ 820      $ 860      $ 3,400      $ 3,525  

Carbon capital

     35        45        100        125  

Midstream and other capital

     15        25        100        150  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total capital

   $ 870      $ 930      $ 3,600      $ 3,800  
  

 

 

    

 

 

    

 

 

    

 

 

 

PRICE REALIZATIONS GUIDANCE

 

     Quarter 3     Full Year  
     Low     High     Low     High  

Oil - % of WTI

     95     99     95     99

NGL - % of WTI

     28     32     28     32

Natural gas - % of Henry Hub

     45     55     50     55

OTHER GUIDANCE ITEMS

 

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

Marketing and midstream operating profit

   $ (25   $ (15   $ (80   $ (60

LOE and GP&T per BOE

   $ 8.90     $ 9.30     $ 8.80     $ 9.20  

Production and property taxes as % of upstream sales

     7.0     7.8     7.0     7.8

Exploration expenses

   $ 5     $ 15     $ 35     $ 55  

Depreciation, depletion and amortization

   $ 875     $ 925     $ 3,575     $ 3,675  

General and administrative expenses

   $ 110     $ 120     $ 450     $ 490  

Financing costs, net

   $ 105     $ 115     $ 440     $ 460  

Other expenses

   $     $ 10     $ 15     $ 30  

INCOME TAX GUIDANCE

 

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

Current income tax rate

     (1 )%      1     9     11

Deferred income tax rate

     22     24     11     13
  

 

 

   

 

 

 

Total income tax rate

     ~23%       ~22%  
  

 

 

   

 

 

 

 

1


2025 & 2026 HEDGING POSITIONS    LOGO
 

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-Q4 2025

     9,000      $ 71.52        105,000      $ 66.35      $ 75.36  

 

     Three Way Collars  

Period

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

Q3-Q4 2025

     13,000      $ 50.77      $  65.00      $  77.37  

Q1-Q4 2026

     76,984      $ 50.23      $ 60.39      $ 72.82  

Oil Basis Swaps

 

Period

  

Index

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

Q3-Q4 2025

   Midland Sweet      63,000      $ 1.00  

Q3 2025

   NYMEX Roll      9,967      $ 1.03  

Q4 2025

   NYMEX Roll      13,000      $ 1.05  

Q1-Q4 2026

   Midland Sweet      46,000      $ 1.10  

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 2025

     302,000      $ 3.40        170,000      $ 3.00      $ 3.80  

Q4 2025

     245,000      $ 3.51        170,000      $ 3.00      $ 3.80  

Q1-Q4 2026

     247,500      $ 3.80        160,000      $ 3.14      $ 4.88  

Natural Gas Basis Swaps

 

Period

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

Q3–Q4 2025

   Houston Ship Channel      230,000      $ (0.35

Q3–Q4 2025

   WAHA      200,000      $ (1.53

Q1–Q4 2026

   Houston Ship Channel      50,000      $ (0.29

Q1–Q4 2026

   WAHA      70,000      $ (1.76

 

2


2025 & 2026 HEDGING POSITIONS (continued)    LOGO
 

NGL Commodity Hedges

 

          Price Swaps  

Period

  

Product

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

Q3-Q4 2025

   Natural Gasoline      3,000      $ 63.35  

Q3-Q4 2025

   Normal Butane      323      $ 39.90  

Q3-Q4 2025

   Propane      3,000      $ 32.29  

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 first of the month Henry Hub index. Devon’s NGL derivatives settle against the average of the prompt month OPIS Mont Belvieu, Texas index. Commodity hedge positions are shown as of June 30, 2025.

 

3