DEVON ENERGY CORP/DE DE OK false 0001090012 0001090012 2024-08-06 2024-08-06

 

 

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 6, 2024

 

 

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 6, 2024, Devon Energy Corporation (the “Company”) announced its financial and operational results for the quarterly period ended June 30, 2024. 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 6, 2024.
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 6, 2024

Exhibit 99.1

 

LOGO

   

Devon Energy Corporation

333 West Sheridan Avenue

Oklahoma City, OK 73102-5015

Devon Energy Reports Second-Quarter 2024 Results and Declares Quarterly Dividend

OKLAHOMA CITY – Aug. 6, 2024 – Devon Energy Corp. (NYSE: DVN) today reported financial and operational results for the second-quarter 2024. Supplemental financial tables and forward-looking guidance are available on the company’s website at www.devonenergy.com.

KEY FINANCIAL AND OPERATIONAL HIGHLIGHTS

 

   

Net earnings of $844 million, or $1.34 per diluted share; core earnings of $885 million, or $1.41 per diluted share

 

   

Second quarter oil production reached an all-time high of 335,000 barrels per day, exceeding guidance by 3 percent

 

   

Delivered second quarter operating cash flow of $1.5 billion and free cash flow of $587 million

 

   

Strengthened the balance sheet with cash balances reaching $1.2 billion

 

   

Declared fixed-plus-variable dividend payout of $0.44 per share based on second quarter results

 

   

Repurchased 5.2 million shares of common stock at a total cost of $256 million in the second quarter

 

   

Raised full-year 2024 production outlook for second consecutive quarter

 

   

Board of directors increased share-repurchase authorization by 67 percent to $5 billion

 

   

Announced strategic acquisition on July 8, enhancing scale and transforming Williston Basin business

CEO PERSPECTIVE

“Devon delivered a strong second quarter driven by record oil production and effective cost management,” said Rick Muncrief, president and CEO. “Our outstanding operational performance was highlighted by excellent well productivity in the Delaware. We also saw improved cycle times across the entire company, setting multiple drilling and completion records.

“Based on our solid performance for the first half of 2024, we now expect our full-year 2024 production guidance to be 5 percent higher than our original outlook. This improved production outlook coupled with our disciplined capital plan strengthens our free cash flow generation capabilities.

“In July, we took an important step to further strengthen the quality and depth of our portfolio with the acquisition of Grayson Mill in the Williston Basin. These assets are an excellent addition to Devon, expanding our oil production, project inventory and operating scale.

“Importantly, as a result of our improved outlook and recent acquisition, we expanded our share-repurchase authorization by 67 percent to $5 billion. This upsized program provides us additional runway to further compound per-share growth as we continue to execute on the tenets of our disciplined business model,” Muncrief added.

FINANCIAL RESULTS

Devon reported net earnings of $844 million, or $1.34 per diluted share, in the second quarter of 2024. Adjusting for items analysts typically exclude from estimates, the company’s core earnings were $885 million, or $1.41 per diluted share.

Devon’s operating cash flow totaled $1.5 billion in the second quarter, a 9 percent increase versus the year-ago period. The company funded its capital requirements and had $587 million of free cash flow for the quarter.

The company’s investment-grade financial position continued to strengthen in the second quarter with cash balances reaching $1.2 billion. Devon exited the quarter with outstanding debt of $6.1 billion and a net debt-to-EBITDAX ratio of 0.6 times.

 

1


RETURN OF CAPITAL

Based on the second quarter financial performance, Devon declared a fixed-plus-variable dividend of $0.44 per share, payable on Sept. 30, 2024, to shareholders of record at the close of business on Sept. 13, 2024. The dividend payout consists of the fixed dividend at $0.22 per share and a variable distribution of $0.22 per share.

The company also returned capital to shareholders through the continued execution of its share repurchase program. In the second quarter, Devon repurchased 5.2 million shares at a total cost of $256 million. Since program inception in late 2021, the company has repurchased 54.7 million shares, at a total cost of $2.7 billion.

Given this substantial progress and the expected free cash flow accretion from the recent Grayson Mill acquisition, the company has increased its share-repurchase authorization by 67 percent to $5 billion. The expanded authorization extends through mid-year 2026.

OPERATING RESULTS

Devon’s capital activity in the second quarter averaged 22 operated drilling rigs and 6 completion crews across its asset portfolio. This level of activity resulted in 114 gross operated wells being placed online, with an average lateral length of 9,300 feet.

Upstream capital spending in the second quarter totaled $828 million. This level of investment was below guidance expectations and represents a 14 percent decrease in upstream spending compared to the second quarter of 2023. Midstream, carbon and corporate capital totaled $62 million in the quarter. The company also executed $81 million in multiple leasehold transactions across its portfolio, including the Delaware Basin.

Devon’s oil production in the second quarter reached an all-time high of 335,000 barrels per day, exceeding guidance by 3 percent. Total companywide production averaged 707,000 oil-equivalent barrels (Boe) per day in the second quarter. This represents a 7 percent increase in production compared to the year-ago period.

Devon’s growth in the second quarter was driven by its Delaware Basin asset, which accounted for 65 percent of companywide volumes at 461,000 Boe per day. This production result represents a growth rate of 5 percent quarter-over-quarter, driven by 62 gross operated wells being placed online during the quarter.

Additionally, the company achieved notable operational efficiencies year-to-date in the Delaware. Drilled and completed feet per day metrics improved 12 percent and 6 percent year-to-date compared to 2023, respectively.

Production costs, including taxes, averaged $12.25 per Boe in the second quarter, a decline of 1 percent from the prior period. This low-cost structure, coupled with the benefits of higher commodity prices, expanded field-level cash margins by 6 percent year-over-year to $31.19 per Boe.

2024 OUTLOOK

Devon is raising its full-year 2024 production forecast for the second time this year to a range of 677,000 to 688,000 Boe per day. The updated volume outlook is due to better-than-expected well performance year-to-date and improving cycle times. The company maintains its full-year capital range of $3.3 billion to $3.6 billion but expects to be in the upper half due to efficiency gains bringing activity forward.

In the third quarter, Devon expects capital spending to approximate $900 million, and its oil production to average 319,000 to 325,000 barrels per day.

Devon will provide updated forward-looking guidance for 2024 following the closing of the Grayson Mill transaction.

Additional details of Devon’s forward-looking guidance for the third quarter and full-year 2024 are available on the company’s website at www.devonenergy.com.

 

2


STRATEGIC ACQUISITION IN THE WILLISTON BASIN

On July 8, 2024, Devon announced that it had entered into a definitive purchase agreement to acquire the Williston Basin business of Grayson Mill Energy in a transaction valued at $5 billion, consisting of $3.25 billion of cash and $1.75 billion of stock to the seller.

The acquisition will add a high-margin production mix that positions Devon as one of the largest oil producers in the U.S. upon closing of the transaction. The acquisition will also transform the company’s Williston Basin business, with the addition of 307,000 net acres and approximately 100,000 Boe per day. The transaction is subject to customary terms and conditions and is expected to close by the end of the third quarter of 2024.

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 Wednesday, Aug. 7, 2024, 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
Rosy Zuklic, 405-552-7802    Michelle Hindmarch, 405-552-7460
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 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; 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; regulatory restrictions, compliance costs and other risks relating to governmental regulation, including with respect to federal lands, environmental matters and seismicity; climate change and risks related to regulatory, social and market efforts to address climate change; governmental interventions in energy markets; counterparty credit risks; risks relating to our indebtedness; cybersecurity risks; risks relating to global pandemics; 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 2023 Annual Report on Form 10-K (the “2023 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 2023 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 2023 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

Exhibit 99.2

Devon Energy Second-Quarter 2024

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 and EBITDAX

     10  

Net Debt, Net Debt-to-EBITDAX, Free Cash Flow, Adjusted Free Cash Flow and Reinvestment Rate

     11  

 

1


CONSOLIDATED STATEMENTS OF EARNINGS

 

 

(in millions, except per share amounts)    2024     2023  
     Quarter 2      Quarter 1     Quarter 4      Quarter 3     Quarter 2  

Oil, gas and NGL sales

   $ 2,796      $ 2,629     $ 2,737      $ 2,882     $ 2,493  

Oil, gas and NGL derivatives (1)

     23        (145     324        (194     (76

Marketing and midstream revenues

     1,098        1,112       1,084        1,148       1,037  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total revenues

     3,917        3,596       4,145        3,836       3,454  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Production expenses (2)

     788        751       759        757       719  

Exploration expenses

     3        9       4        3       10  

Marketing and midstream expenses

     1,108        1,133       1,093        1,160       1,051  

Depreciation, depletion and amortization

     768        722       650        651       638  

Asset dispositions

     15        1       11        —        (41

General and administrative expenses

     114        114       111        99       92  

Financing costs, net (3)

     76        76       77        81       78  

Other, net

     5        22       10        13       10  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total expenses

     2,877        2,828       2,715        2,764       2,557  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Earnings before income taxes

     1,040        768       1,430        1,072       897  

Income tax expense (4)

     185        159       269        152       199  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Net earnings

     855        609       1,161        920       698  

Net earnings attributable to noncontrolling interests

     11        13       9        10       8  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Net earnings attributable to Devon

   $ 844      $ 596     $ 1,152      $ 910     $ 690  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Net earnings per share:

            

Basic net earnings per share

   $ 1.35      $ 0.95     $ 1.81      $ 1.43     $ 1.08  

Diluted net earnings per share

   $ 1.34      $ 0.94     $ 1.81      $ 1.42     $ 1.07  

Weighted average common shares outstanding:

            

Basic

     626        629       635        637       638  

Diluted

     628        632       638        639       639  

 

2


SUPPLEMENTAL INFORMATION FOR CONSOLIDATED STATEMENTS OF EARNINGS

 

(1) OIL, GAS AND NGL DERIVATIVES

 

(in millions)    2024     2023  
     Quarter 2     Quarter 1     Quarter 4      Quarter 3     Quarter 2  

Derivative cash settlements

   $ 54     $ 24     $ 8      $ (11   $ 37  

Derivative valuation changes

     (31     (169     316        (183     (113
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Oil, gas and NGL derivatives

   $ 23     $ (145   $ 324      $ (194   $ (76
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

(2) PRODUCTION EXPENSES

 

(in millions)    2024      2023  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Lease operating expense

   $ 383      $ 380      $ 381      $ 367      $ 353  

Gathering, processing & transportation

     197        180        181        178        177  

Production taxes

     188        175        182        191        165  

Property taxes

     20        16        15        21        24  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Production expenses

   $ 788      $ 751      $ 759      $ 757      $ 719  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

(3) FINANCING COSTS, NET

 

(in millions)    2024     2023  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Interest based on outstanding debt

   $ 88     $ 87     $ 87     $ 93     $ 96  

Interest income

     (14     (13     (12     (11     (15

Other

     2       2       2       (1     (3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Financing costs, net

   $ 76     $ 76     $ 77     $ 81     $ 78  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(4) INCOME TAX EXPENSE

 

(in millions)    2024      2023  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Current expense

   $ 146      $ 119      $ 105      $ 139      $ 80  

Deferred expense

     39        40        164        13        119  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income tax expense

   $ 185      $ 159      $ 269      $ 152      $ 199  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

3


CONSOLIDATED BALANCE SHEETS

 

 

(in millions)    2024     2023  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Current assets:

          

Cash, cash equivalents and restricted cash

   $ 1,169     $ 1,149     $ 875     $ 761     $ 488  

Accounts receivable

     1,589       1,670       1,573       1,853       1,519  

Inventory

     258       234       249       233       201  

Other current assets

     343       345       460       365       397  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     3,359       3,398       3,157       3,212       2,605  

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

     18,216       18,033       17,825       17,563       17,317  

Other property and equipment, net

     1,569       1,551       1,503       1,468       1,446  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total property and equipment, net

     19,785       19,584       19,328       19,031       18,763  

Goodwill

     753       753       753       753       753  

Right-of-use assets

     297       276       267       261       266  

Investments

     704       713       666       671       675  

Other long-term assets

     264       254       319       313       293  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 25,162     $ 24,978     $ 24,490     $ 24,241     $ 23,355  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Current liabilities:

          

Accounts payable

   $ 754     $ 879     $ 760     $ 812     $ 843  

Revenues and royalties payable

     1,363       1,268       1,222       1,434       1,199  

Short-term debt

     475       479       483       487       244  

Other current liabilities

     424       640       484       597       383  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     3,016       3,266       2,949       3,330       2,669  

Long-term debt

     5,665       5,668       5,672       5,675       6,169  

Lease liabilities

     315       301       295       290       299  

Asset retirement obligations

     691       683       643       641       548  

Other long-term liabilities

     829       841       876       850       858  

Deferred income taxes

     1,917       1,878       1,838       1,676       1,662  

Stockholders’ equity:

          

Common stock

     63       63       64       64       64  

Additional paid-in capital

     5,478       5,718       5,939       6,153       6,131  

Retained earnings

     7,132       6,509       6,195       5,535       4,940  

Accumulated other comprehensive loss

     (122     (123     (124     (113     (114

Treasury stock

     —        —        (13     —        —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity attributable to Devon

     12,551       12,167       12,061       11,639       11,021  

Noncontrolling interests

     178       174       156       140       129  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

     12,729       12,341       12,217       11,779       11,150  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 25,162     $ 24,978     $ 24,490     $ 24,241     $ 23,355  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

4


CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

(in millions)    2024     2023  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Cash flows from operating activities:

          

Net earnings

   $ 855     $ 609     $ 1,161     $ 920     $ 698  

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

          

Depreciation, depletion and amortization

     768       722       650       651       638  

Leasehold impairments

     1       —        1       1       3  

Accretion (amortization) of liabilities

     —        —        1       (2     (8

Total (gains) losses on commodity derivatives

     (23     145       (324     194       76  

Cash settlements on commodity derivatives

     54       24       8       (11     37  

(Gains) losses on asset dispositions

     15       1       11       —        (41

Deferred income tax expense

     39       40       164       13       119  

Share-based compensation

     27       24       23       22       25  

Other

     —        3       (3     (2     (2

Changes in assets and liabilities, net

     (201     170       45       (61     (140
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from operating activities

     1,535       1,738       1,737       1,725       1,405  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

          

Capital expenditures

     (948     (894     (910     (882     (1,079

Acquisitions of property and equipment

     (82     (8     (10     (23     (18

Divestitures of property and equipment

     1       17       3       1       1  

Distributions from investments

     11       11       8       7       9  

Contributions to investments and other

     (1     (47     (1     —        (15
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from investing activities

     (1,019     (921     (910     (897     (1,102
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

          

Repayments of long-term debt

     —        —        —        (242     —   

Repurchases of common stock

     (256     (205     (234     —        (228

Dividends paid on common stock

     (223     (299     (488     (312     (462

Contributions from noncontrolling interests

     12       12       19       10       8  

Distributions to noncontrolling interests

     (19     (7     (12     (9     (13

Shares exchanged for tax withholdings and other

     (9     (42     (1     —        (9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from financing activities

     (495     (541     (716     (553     (704
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash

     (1     (2     3       (2     2  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash

     20       274       114       273       (399

Cash, cash equivalents and restricted cash at beginning of period

     1,149       875       761       488       887  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash, cash equivalents and restricted cash at end of period

   $ 1,169     $ 1,149     $ 875     $ 761     $ 488  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of cash, cash equivalents and restricted cash:

          

Cash and cash equivalents

   $ 1,140     $ 1,126     $ 853     $ 654     $ 372  

Restricted cash

     29       23       22       107       116  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cash, cash equivalents and restricted cash

   $ 1,169     $ 1,149     $ 875     $ 761     $ 488  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

5


PRODUCTION

 

 

     2024      2023  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Oil (MBbls/d)

     

Delaware Basin

     221        208        208        215        209  

Eagle Ford

     46        43        43        40        45  

Anadarko Basin

     14        11        13        14        15  

Williston Basin

     37        40        36        35        36  

Powder River Basin

     13        13        13        13        14  

Other

     4        4        4        4        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     335        319        317        321        323  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Natural gas liquids (MBbls/d)

     

Delaware Basin

     121        113        112        112        105  

Eagle Ford

     17        14        15        15        16  

Anadarko Basin

     30        26        29        27        31  

Williston Basin

     12        10        10        9        9  

Powder River Basin

     2        2        3        2        2  

Other

     —         —         —         1        1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     182        165        169        166        164  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Gas (MMcf/d)

     

Delaware Basin

     712        695        673        680        636  

Eagle Ford

     92        79        81        78        86  

Anadarko Basin

     244        223        225        235        254  

Williston Basin

     71        63        61        58        59  

Powder River Basin

     18        18        20        18        18  

Other

     —         1        1        1        1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1,137        1,079        1,061        1,070        1,054  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total oil equivalent (MBoe/d)

     

Delaware Basin

     461        437        433        440        420  

Eagle Ford

     79        70        72        68        74  

Anadarko Basin

     84        74        79        80        89  

Williston Basin

     61        61        55        54        56  

Powder River Basin

     18        18        19        19        19  

Other

     4        4        4        4        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     707        664        662        665        662  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

6


CAPITAL EXPENDITURES

 

 

(in millions)    2024      2023  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Delaware Basin

   $ 505      $ 555      $ 506      $ 503      $ 583  

Eagle Ford

     180        156        194        198        179  

Anadarko Basin

     56        59        51        13        67  

Williston Basin

     38        27        55        69        89  

Powder River Basin

     46        43        55        45        39  

Other

     3        2        3        2        1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total upstream capital

   $ 828      $ 842      $ 864      $ 830      $ 958  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Carbon capital

     24        32        31        25        30  

Midstream and Corporate

     38        63        45        41        30  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Capital expenditures (excluding acquisitions)

   $ 890      $ 937      $ 940      $ 896      $ 1,018  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Acquisitions

     81        8        11        23        18  

SUPPLEMENTAL INFORMATION FOR CAPITAL EXPENDITURES

 

GROSS OPERATED SPUDS

 

     2024      2023  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Delaware Basin

     73        76        60        64        65  

Eagle Ford

     28        30        26        28        18  

Anadarko Basin

     13        4        17        10        9  

Williston Basin

     6        1        —         7        8  

Powder River Basin

     6        3        5        4        3  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     126        114        108        113        103  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

GROSS OPERATED WELLS TIED-IN

 

     2024      2023  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Delaware Basin

     62        59        62        59        76  

Eagle Ford

     23        26        24        13        29  

Anadarko Basin

     26        5        4        —         16  

Williston Basin

     —         10        6        6        8  

Powder River Basin

     3        2        4        3        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     114        102        100        81        131  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

NET OPERATED WELLS TIED-IN

 

     2024      2023  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Delaware Basin

     44        50        47        49        61  

Eagle Ford

     15        21        20        12        25  

Anadarko Basin

     14        2        1        —         7  

Williston Basin

     —         10        3        4        6  

Powder River Basin

     2        2        4        3        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     75        85        75        68        101  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

AVERAGE LATERAL LENGTH

 

(based on wells tied-in)    2024      2023  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Delaware Basin

     10,200’        10,300’        10,300’        9,700’        10,100’  

Eagle Ford

     6,800’        6,700’        7,900’        5,000’        6,200’  

Anadarko Basin

     8,700’        10,000’        12,500’        —         9,100’  

Williston Basin

     —         9,600’        12,300’        12,300’        10,000’  

Powder River Basin

     15,500’        9,600’        9,600’        13,300’        15,000’  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     9,300’        9,300’        9,900’        9,300’        9,200’  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

7


REALIZED PRICING

 

BENCHMARK PRICES

 

(average prices)    2024     2023  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

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

   $ 80.62     $ 77.01     $ 78.48     $ 82.06     $ 73.76  

Natural Gas ($/Mcf) - Henry Hub

   $ 1.89     $ 2.25     $ 2.88     $ 2.54     $ 2.09  

NGL ($/Bbl) - Mont Belvieu Blended

   $ 26.33     $ 27.51     $ 25.52     $ 26.62     $ 23.99  
REALIZED PRICES           
     2024     2023  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Oil (Per Bbl)

          

Delaware Basin

   $ 79.62     $ 76.23     $ 77.75     $ 80.72     $ 71.86  

Eagle Ford

     80.45       76.51       78.51       80.85       72.36  

Anadarko Basin

     78.36       74.91       77.09       79.86       71.52  

Williston Basin

     75.81       71.13       74.26       79.50       70.80  

Powder River Basin

     75.48       71.93       74.58       78.51       70.75  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     79.10       75.40       77.32       80.48       71.74  

Cash settlements

     (0.15     (0.25     (0.34     (0.67     —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 78.95     $ 75.15     $ 76.98     $ 79.81     $ 71.74  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Natural gas liquids (Per Bbl)

          

Delaware Basin

   $ 19.59     $ 20.55     $ 19.93     $ 20.76     $ 18.07  

Eagle Ford

     23.07       23.67       22.67       23.70       20.22  

Anadarko Basin

     22.16       24.77       21.44       23.37       19.42  

Williston Basin

     5.49       6.27       2.95       4.09       2.52  

Powder River Basin

     30.75       32.91       28.80       29.63       24.52  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     19.60       20.81       19.67       20.72       17.79  

Cash settlements

     0.11       (0.08     —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 19.71     $ 20.73     $ 19.67     $ 20.72     $ 17.79  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gas (Per Mcf)

          

Delaware Basin

   $ 0.17     $ 1.19     $ 1.76     $ 1.94     $ 1.18  

Eagle Ford

     1.48       1.89       2.44       2.31       1.80  

Anadarko Basin

     1.70       1.92       2.38       2.17       1.72  

Williston Basin

     N/M       N/M       N/M       N/M       N/M  

Powder River Basin

     1.64       2.29       2.52       2.53       2.41  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     0.55       1.30       1.83       1.92       1.27  

Cash settlements

     0.55       0.32       0.19       0.09       0.39  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 1.10     $ 1.62     $ 2.02     $ 2.01     $ 1.66  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total oil equivalent (Per Boe)

          

Delaware Basin

   $ 43.63     $ 43.55     $ 45.38     $ 47.68     $ 42.05  

Eagle Ford

     54.03       53.81       54.64       55.71       49.69  

Anadarko Basin

     25.53       25.48       26.96       27.88       24.04  

Williston Basin

     46.32       47.37       47.77       52.64       45.94  

Powder River Basin

     58.99       57.60       57.99       62.21       56.33  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     43.44       43.52       44.93       47.10       41.39  

Cash settlements

     0.85       0.39       0.14       (0.18     0.61  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 44.29     $ 43.91     $ 45.07     $ 46.92     $ 42.00  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

8


ASSET MARGINS

 

BENCHMARK PRICES

 

(average prices)    2024     2023  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

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

   $ 80.62     $ 77.01     $ 78.48     $ 82.06     $ 73.76  

Natural Gas ($/Mcf) - Henry Hub

   $ 1.89     $ 2.25     $ 2.88     $ 2.54     $ 2.09  

NGL ($/Bbl) - Mont Belvieu Blended

   $ 26.33     $ 27.51     $ 25.52     $ 26.62     $ 23.99  
PER-UNIT CASH MARGIN BY ASSET (per Boe)           
     2024     2023  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Delaware Basin

          

Realized price

   $ 43.63     $ 43.55     $ 45.38     $ 47.68     $ 42.05  

Lease operating expenses

     (5.31     (5.54     (5.46     (5.03     (4.96

Gathering, processing & transportation

     (2.89     (2.79     (2.75     (2.63     (2.63

Production & property taxes

     (3.31     (3.16     (3.24     (3.48     (3.18
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 32.12     $ 32.06     $ 33.93     $ 36.54     $ 31.28  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Eagle Ford

          

Realized price

   $ 54.03     $ 53.81     $ 54.64     $ 55.71     $ 49.69  

Lease operating expenses

     (7.03     (7.59     (7.05     (7.52     (6.18

Gathering, processing & transportation

     (2.03     (1.67     (1.62     (1.63     (1.67

Production & property taxes

     (2.82     (2.73     (2.95     (3.18     (2.97
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 42.15     $ 41.82     $ 43.02     $ 43.38     $ 38.87  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Anadarko Basin

          

Realized price

   $ 25.53     $ 25.48     $ 26.96     $ 27.88     $ 24.04  

Lease operating expenses

     (3.16     (3.33     (3.26     (3.43     (3.13

Gathering, processing & transportation

     (5.70     (6.27     (5.98     (6.11     (5.97

Production & property taxes

     (1.19     (1.24     (1.40     (1.36     (1.22
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 15.48     $ 14.64     $ 16.32     $ 16.98     $ 13.72  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Williston Basin

          

Realized price

   $ 46.32     $ 47.37     $ 47.77     $ 52.64     $ 45.94  

Lease operating expenses

     (10.71     (10.88     (13.07     (13.04     (13.43

Gathering, processing & transportation

     (2.29     (2.03     (2.34     (2.31     (2.29

Production & property taxes

     (4.70     (4.72     (4.78     (5.13     (4.68
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 28.62     $ 29.74     $ 27.58     $ 32.16     $ 25.54  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Powder River Basin

          

Realized price

   $ 58.99     $ 57.60     $ 57.99     $ 62.21     $ 56.33  

Lease operating expenses

     (9.49     (11.66     (8.65     (8.45     (10.03

Gathering, processing & transportation

     (3.07     (3.03     (3.17     (3.02     (2.97

Production & property taxes

     (6.99     (6.91     (6.75     (7.45     (6.79
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 39.44     $ 36.00     $ 39.42     $ 43.29     $ 36.54  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Devon - Total

          

Realized price

   $ 43.44     $ 43.52     $ 44.93     $ 47.10     $ 41.39  

Lease operating expenses

     (5.95     (6.29     (6.25     (6.00     (5.86

Gathering, processing & transportation

     (3.07     (2.98     (2.97     (2.91     (2.94

Production & property taxes

     (3.23     (3.16     (3.24     (3.46     (3.14
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 31.19     $ 31.09     $ 32.47     $ 34.73     $ 29.45  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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 2024 earnings.

 

     Quarter Ended June 30, 2024  
     Before-tax      After-tax      After NCI      Per Diluted
Share
 

Total

           

Earnings (GAAP)

   $ 1,040      $ 855      $ 844      $ 1.34  

Adjustments:

           

Asset dispositions

     15        11        11        0.02  

Asset and exploration impairments

     1        1        1        —   

Deferred tax asset valuation allowance

     —         4        4        0.01  

Fair value changes in financial instruments

     32        25        25        0.04  
  

 

 

    

 

 

    

 

 

    

 

 

 

Core earnings (Non-GAAP)

   $ 1,088      $ 896      $ 885      $ 1.41  
  

 

 

    

 

 

    

 

 

    

 

 

 

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 disposition gains and losses; non-cash share-based compensation; non-cash valuation changes for derivatives and financial instruments; 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 ‘24      Q1 ‘24      Q4 ‘23     Q3 ‘23      TTM      Q2 ‘23  

Net earnings (GAAP)

   $ 855      $ 609      $ 1,161     $ 920      $ 3,545      $ 698  

Financing costs, net

     76        76        77       81        310        78  

Income tax expense

     185        159        269       152        765        199  

Exploration expenses

     3        9        4       3        19        10  

Depreciation, depletion and amortization

     768        722        650       651        2,791        638  

Asset dispositions

     15        1        11       —         27        (41

Share-based compensation (G&A)

     26        24        22       22        94        25  

Derivative & financial instrument non-cash val. changes

     31        169        (316     183        67        113  

Accretion on discounted liabilities and other

     5        22        10       13        50        10  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

EBITDAX (Non-GAAP)

   $ 1,964      $ 1,791      $ 1,888     $ 2,025      $ 7,668      $ 1,730  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

10


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.

 

     2024     2023  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Total debt (GAAP)

   $ 6,140     $ 6,147     $ 6,155     $ 6,162     $ 6,413  

Less:

          

Cash, cash equivalents and restricted cash

     (1,169     (1,149     (875     (761     (488
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net debt (Non-GAAP)

   $ 4,971     $ 4,998     $ 5,280     $ 5,401     $ 5,925  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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.

 

     2024      2023  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Net debt (Non-GAAP)

   $ 4,971      $ 4,998      $ 5,280      $ 5,401      $ 5,925  

EBITDAX (Non-GAAP) (1)

   $ 7,668      $ 7,434      $ 7,534      $ 7,776      $ 8,239  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net debt-to-EBITDAX (Non-GAAP)

     0.6        0.7        0.7        0.7        0.7  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

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

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.

 

     2024     2023  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Total operating cash flow (GAAP)

   $ 1,535     $ 1,738     $ 1,737     $ 1,725     $ 1,405  

Less capital expenditures:

     (948     (894     (910     (882     (1,079
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow (Non-GAAP)

   $ 587     $ 844     $ 827     $ 843     $ 326  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED FREE CASH FLOW

Devon is committed to returning approximately 70% of our adjusted free cash flow to shareholders through a fixed dividend, variable dividend and share repurchases. Adjusted free cash flow is calculated as total operating cash flow before balance sheet changes less accrued capital expenditures.

 

     2024     2023  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Total operating cash flow (GAAP)

   $ 1,535     $ 1,738     $ 1,737     $ 1,725     $ 1,405  

Changes in assets and liabilities

     201       (170     (45     61       140  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow before balance sheet changes (Non-GAAP)

     1,736       1,568       1,692       1,786       1,545  

Capital expenditures (Accrued)

     (971     (945     (951     (919     (1,036
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted free cash flow (Non-GAAP)

   $ 765     $ 623     $ 741     $ 867     $ 509  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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.

 

     2024     2023  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Capital expenditures (Accrued)

   $ 971     $ 945     $ 951     $ 919     $ 1,036  

Operating cash flow

   $ 1,535     $ 1,738     $ 1,737     $ 1,725     $ 1,405  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reinvestment rate (Non-GAAP)

     63     54     55     53     74
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

11


THIRD-QUARTER AND FULL-YEAR 2024 GUIDANCE    LOGO

 

Note: Q3 and full-year 2024 guidance does not include the Grayson Mill acquisition that is expected to close by the end of Q3 2024.

PRODUCTION GUIDANCE

 

     Quarter 3      Full Year  
     Low      High      Low      High  

Oil (MBbls/d)

     319        325        322        326  

Natural gas liquids (MBbls/d)

     171        177        172        175  

Gas (MMcf/d)

     1,080        1,130        1,095        1,120  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total oil equivalent (MBoe/d)

     670        690        677        688  
  

 

 

    

 

 

    

 

 

    

 

 

 

CAPITAL EXPENDITURES GUIDANCE

 

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

Upstream capital

   $ 820      $ 860      $ 3,050      $ 3,250  

Carbon capital

     20        30        100        150  

Midstream & other capital

     30        40        150        200  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total capital

   $ 870      $ 930      $ 3,300      $ 3,600  
  

 

 

    

 

 

    

 

 

    

 

 

 

PRICE REALIZATIONS GUIDANCE

 

     Quarter 3     Full Year  
     Low     High     Low     High  

Oil - % of WTI

     95     100     95     100

NGL - % of WTI

     20     30     20     30

Natural gas - % of Henry Hub(1)

     25     45     35     45

 

(1)

Realizations do not include impact from natural gas basis swaps.

OTHER GUIDANCE ITEMS

 

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

Marketing & midstream operating profit

   $ (15   $ (5   $ (50   $ (40

LOE & GP&T per BOE

   $ 9.30     $ 9.60     $ 9.20     $ 9.40  

Production & property taxes as % of upstream sales

     7.0     8.0     7.0     8.0

Exploration expenses

   $ —      $ 5     $ 15     $ 25  

Depreciation, depletion and amortization

   $ 730     $ 770     $ 2,950     $ 3,025  

General & administrative expenses

   $ 115     $ 125     $ 450     $ 490  

Net financing costs, net

   $ 70     $ 80     $ 290     $ 310  

Other expenses

   $ —      $ 10     $ 30     $ 40  

INCOME TAX GUIDANCE

 

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

Current income tax rate

     14     16     14     16

Deferred income tax rate

     6     8     6     8
  

 

 

   

 

 

 

Total income tax rate

     ~22%       ~22%  
  

 

 

   

 

 

 

 

1


CONTINGENT PAYMENTS FOR BARNETT SHALE DIVESTITURE (through 2024)    LOGO

 

 

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  

2024 & 2025 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 2024

     28,000      $ 78.97        88,000      $ 67.35      $ 85.10  

Q4 2024

     28,000      $ 78.97        78,000      $ 68.29      $ 84.96  

Q1-Q4 2025

     4,468      $ 72.83        5,992      $ 70.00      $ 77.97  

Oil Basis Swaps

 

Period

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

Q3-Q4 2024

     Midland Sweet        69,500      $ 1.17  

Q3-Q4 2024

     NYMEX Roll        26,000      $ 0.82  

Q1-Q4 2025

     Midland Sweet        63,000      $ 1.00  

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 2024

     306,000      $ 3.19        15,000      $ 3.00      $ 3.65  

Q4 2024

     252,000      $ 3.16        15,000      $ 3.00      $ 3.65  

Q1-Q4 2025

     200,537      $ 3.34        15,000      $ 3.00      $ 3.65  

Natural Gas Basis Swaps

 

Period

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

Q3-Q4 2024

   El Paso Permian      10,000      $ (1.00

Q3-Q4 2024

   Houston Ship Channel      160,000      $ (0.28

Q3-Q4 2024

   WAHA      80,000      $ (0.74

Q1-Q4 2025

   WAHA      10,000      $ (0.63

Q1-Q4 2025

   Houston Ship Channel      40,000      $ (0.35

 

2


2024 & 2025 HEDGING POSITIONS (continued)    LOGO

 

NGL Commodity Hedges

 

          Price Swaps  

Period

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

Q3-Q4 2024

   Natural Gasoline      3,000      $ 69.11  

Q3-Q4 2024

   Normal Butane      3,350      $ 37.58  

Q3-Q4 2024

   Propane      5,250      $ 33.01  

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, 2024.

 

3

v3.24.2.u1
Document and Entity Information
Aug. 06, 2024
Cover [Abstract]  
Entity Registrant Name DEVON ENERGY CORP/DE
Entity Incorporation State Country Code DE
Entity Address, State or Province OK
Amendment Flag false
Entity Central Index Key 0001090012
Document Type 8-K
Document Period End Date Aug. 06, 2024
Entity File Number 001-32318
Entity Tax Identification Number 73-1567067
Entity Address, Address Line One 333 W. SHERIDAN AVE.
Entity Address, City or Town OKLAHOMA CITY
Entity Address, Postal Zip Code 73102-5015
City Area Code (405)
Local Phone Number 235-3611
Written Communications false
Soliciting Material false
Pre Commencement Tender Offer false
Pre Commencement Issuer Tender Offer false
Security 12b Title Common Stock, par value $0.10 per share
Trading Symbol DVN
Security Exchange Name NYSE
Entity Emerging Growth Company false

Devon Energy (NYSE:DVN)
Historical Stock Chart
From Oct 2024 to Nov 2024 Click Here for more Devon Energy Charts.
Devon Energy (NYSE:DVN)
Historical Stock Chart
From Nov 2023 to Nov 2024 Click Here for more Devon Energy Charts.