-
Delivered 38 percent growth in U.S. oil production
-
Increased cash flow by 18 percent
-
Improved Canadian thermal oil realizations
-
Achieved positive well results in emerging oil plays
-
Exceeded company guidance for midstream operating profit
OKLAHOMA CITY--(BUSINESS WIRE)--Nov. 6, 2013--
Devon Energy Corporation (NYSE:DVN) today reported net earnings of $429
million or $1.06 per common share ($1.05 per diluted share) for the
quarter ended September 30, 2013. This compares with a third-quarter
2012 net loss of $719 million or $1.80 per common share ($1.80 per
diluted share).
Adjusting for items securities analysts typically exclude from their
published estimates, the company earned $526 million or $1.29 per
diluted share in the third quarter. This represents a 47 percent
increase in adjusted earnings compared to the third quarter of 2012.
Strong Oil Growth Driven by U.S. Operations
Devon continued to deliver strong oil production growth in the third
quarter. In aggregate, oil production averaged 165,000 barrels per day,
a 16 percent increase compared to the third quarter of 2012. The most
significant growth came from the company’s U.S. operations, where
third-quarter oil production increased 38 percent year over year. This
dramatic increase in U.S. oil production is largely attributable to
growth from Devon’s Permian Basin and Mississippian-Woodford Trend
projects.
Total production of oil, natural gas and natural gas liquids averaged
691,000 oil-equivalent barrels (Boe) per day in the third quarter,
exceeding the mid-point of the company’s guidance range by approximately
3,000 barrels per day. The company’s highest margin products, oil and
natural gas liquids, now account for 43 percent of total production.
“Devon delivered another quarter of solid results, both operationally
and financially,” said
John Richels
, president and chief executive
officer. “Once again we significantly increased light oil production in
the U.S., reflecting our continued success in the Permian Basin and
emerging oil plays. Additionally, Devon’s disciplined pursuit of
high-margin production has improved cash margins by 16 percent year over
year to our highest level in the past eight quarters.”
Key Operating Highlights
Permian Basin - Production averaged a record 82,000 Boe per day
in the third quarter. Oil production increased 29 percent compared to
the third quarter of 2012 and accounts for 60 percent of Devon’s total
Permian production.
The most significant contributor to the company’s Permian oil growth was
the Bone Spring play in the Delaware Basin. Devon added 24 new Bone
Spring wells to production in the third quarter, with initial 30-day
rates averaging 690 Boe per day, of which 72 percent was oil. These
wells exceeded Devon’s type curve in the Bone Spring by 20 percent.
Also driving oil growth in the Permian was another strong performance
from Devon’s Wolfcamp Shale position in the Southern Midland Basin.
Devon brought 26 Wolfcamp Shale wells online during the third quarter,
with initial 30-day rates averaging 400 Boe per day, of which 73 percent
was oil.
Canadian Thermal Oil - In the third quarter, the significant
improvement in Western Canadian Select benchmark pricing increased price
realizations at Devon’s Jackfish thermal oil projects by 37 percent
compared to the previous quarter to $74.03 per barrel.
Net production from Devon’s Jackfish 1 and Jackfish 2 thermal oil
projects averaged 46,000 barrels of oil per day in the third quarter.
This level of production was achieved in spite of higher post-payout
royalty rates at Jackfish 1 and scheduled facility maintenance downtime
at Jackfish 2.
Construction of the company’s third Jackfish thermal oil project is now
approximately 80 percent complete. Plant startup at Jackfish 3 is
expected in the third quarter of 2014.
Mississippian-
Woodford Trend
- Net production from Devon’s
Mississippian-Woodford Trend averaged 10,700 Boe per day in September,
representing a 68 percent increase from the second-quarter exit rate.
Devon commenced production on 49 operated wells in this emerging
light-oil play during the third quarter, with overall well results in
line with target economics. Third-quarter activity was highlighted by
results in the Woodford Oil Shale. Devon brought 10 Woodford wells
online within its joint-venture acreage with initial 30-day production
rates averaging 535 Boe per day, exceeding the company’s type curve
expectations.
The company has 650,000 net acres in the greater Mississippian-Woodford
Trend, prospective for both carbonate and shale opportunities. A subset
of this acreage, approximately 200,000 net acres, resides within the
company’s joint venture with Sinopec where Devon is benefitting from
drilling carries that fund 80 percent of the well costs.
Rockies - Net oil production from the Rockies increased 34
percent compared to the third quarter of 2012 to 11,000 barrels per day.
The company completed 9 oil wells in the Rockies during the third
quarter. The most notable results were in the Powder River Basin where
Devon commenced production on two Frontier wells. Initial 30-day rates
from these two Frontier wells averaged 740 Boe per day, of which more
than 85 percent was light oil. Devon has identified 600 risked locations
across the Powder River Basin and expects its drilling inventory to
increase as the company de-risks this oil opportunity.
Cana-Woodford Shale - Third-quarter production averaged a record
57,000 Boe per day. Devon established production from 39 operated wells
in the quarter. The average 30-day initial production rate from these 39
wells was 950 Boe per day, exceeding the company’s type curve by nearly
15 percent.
Third-quarter oil and liquids production increased 58 percent compared
to the prior-year quarter to 21,000 barrels per day, comprising nearly
40 percent of total Cana-Woodford production. The strong growth in
liquids-rich production helped increase Cana-Woodford operating margins
by 39 percent year over year.
Barnett Shale - Net production averaged 1.4 billion cubic feet of
natural gas equivalent per day during the third quarter. Liquids
production increased to 58,000 barrels per day, a 15 percent increase
compared to the third quarter of 2012.
Upstream Revenue Increases 35 Percent; Midstream Profit Rises
Revenue from oil, natural gas and natural gas liquids sales totaled $2.3
billion in the third quarter, a 35 percent increase from the third
quarter of 2012. The significant growth in revenue was attributable to
improved natural gas and oil price realizations combined with higher oil
production. In the third quarter, oil sales increased to nearly 60
percent of Devon’s total upstream revenues.
Devon’s marketing and midstream operating profit reached $137 million in
the third quarter. This result exceeded the company’s guidance and
represents a 25 percent increase compared to the year-ago quarter. The
increase in operating profit was attributable to higher throughput at
the company’s newly expanded Cana-Woodford and Barnett Shale processing
facilities, higher natural gas prices and strong cost controls.
The company’s pre-tax expenses totaled $1.7 billion in the third quarter
of 2013. On a unit-of-production basis, pre-tax expenses were 5 percent
higher than the third quarter of 2012. The higher expenses were due to
scheduled facility maintenance costs at Devon’s Jackfish 2 thermal oil
project and higher activity levels in oil-driven projects. In general,
oil wells have higher operating costs than gas wells, but also have
higher margins in the current commodity price environment. The company’s
third-quarter cash margins increased 16 percent year over year,
reflecting the benefits of the increase in higher margin oil production.
Operating Cash Flow Increases 18 Percent
Operating cash flow reached $1.6 billion in the third quarter of 2013,
an 18 percent increase compared to the year-ago period. Combined with
$282 million of cash payments from the closing of minor asset sales
during the quarter, Devon’s third-quarter cash inflows totaled $1.9
billion. These sources of cash allowed the company to comfortably fund
its $1.7 billion capital program in the third quarter.
Devon maintained its strong balance sheet and liquidity position during
the quarter. At September 30, 2013, the company held cash balances
totaling $4.3 billion, and Devon’s net debt to adjusted capitalization
ratio was 22 percent.
Midstream MLP Update
In October, Devon announced the signing of definitive agreements to
combine substantially all of its U.S. midstream assets with Crosstex’s
assets to form a new midstream business. The new business will consist
of two publicly traded entities: a master limited partnership and a
general partner entity (collectively the “New Company”). A name for the
New Company will be announced prior to the closing of the transaction.
The transaction combines Devon’s large Texas and Oklahoma midstream
platform with Crosstex’s positions in the Barnett Shale, Permian Basin,
Eagle Ford, Haynesville, Gulf Coast, Utica and Marcellus. The
combination creates a geographically diverse portfolio of midstream
assets, a broad range of predominately fee-based services, and an
increasing focus on liquids-based growth projects.
The New Company’s investment-grade credit profile will enable it to
secure and execute sizeable organic development and acquisition
opportunities across the midstream value chain. These characteristics
position the new business to deliver attractive long-term growth. This
transaction is expected to close in the first quarter of 2014.
Non-GAAP Reconciliations
Pursuant to regulatory disclosure requirements, Devon is required to
reconcile non-GAAP financial measures to the related GAAP information
(GAAP refers to generally accepted accounting principles). Adjusted
earnings, net debt, and adjusted capitalization are non-GAAP financial
measures referenced within this release. Reconciliations of these
non-GAAP measures are provided beginning on page 11.
Conference Call to be Webcast Today
Devon will discuss its third-quarter 2013 financial and operating
results in a conference call webcast today. The webcast will begin at 10
a.m. Central Time (11 a.m. Eastern Time) and may be accessed from
Devon’s home page at www.devonenergy.com.
This press release includes "forward-looking statements" as defined
by the Securities and Exchange Commission (SEC). Such statements are
those concerning strategic plans, expectations and objectives for future
operations. All statements, other than statements of historical facts,
included in this press release that address activities, events or
developments that the company 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 the control of the company. Statements regarding future
drilling and production are subject to all of the risks and
uncertainties normally incident to the exploration for and development
and production of oil and gas. These risks include, but are not limited
to, the volatility of oil, natural gas and NGL prices; uncertainties
inherent in estimating oil, natural gas and NGL reserves; the extent to
which we are successful in acquiring and discovering additional
reserves; unforeseen changes in the rate of production from our oil and
gas properties; uncertainties in future exploration and drilling
results; uncertainties inherent in estimating the cost of drilling and
completing wells; drilling risks; competition for leases, materials,
people and capital; midstream capacity constraints and potential
interruptions in production; risk related to our hedging activities;
environmental risks; political or regulatory changes; and our limited
control over third parties who operate our oil and gas properties.
Investors are cautioned that any such statements are not guarantees of
future performance and that actual results or developments may differ
materially from those projected in the forward-looking statements. The
forward-looking statements in this press release are made as of the date
of this press release, even if subsequently made available by Devon on
its website or otherwise. Devon does not undertake any obligation to
update the forward-looking statements as a result of new information,
future events or otherwise.
The SEC permits oil and gas companies, in their filings with the SEC,
to disclose only proved, probable and possible reserves that meet the
SEC's definitions for such terms, and price and cost sensitivities for
such reserves, and prohibits disclosure of resources that do not
constitute such reserves. This release may contain certain terms, such
as resource potential and exploration target size. These estimates are
by their nature more speculative than estimates of proved, probable and
possible reserves and accordingly are subject to substantially greater
risk of being actually realized. The SEC guidelines strictly
prohibit us from including these estimates in filings with the SEC. U.S.
investors are urged to consider closely the disclosure in our Form 10-K,
available at www.devonenergy.com.
You can also obtain this form from the SEC by calling 1-800-SEC-0330 or
from the SEC’s website at www.sec.gov.
Devon Energy Corporation is an Oklahoma City-based independent energy
company engaged in oil and gas exploration and production. Devon is a
leading U.S.-based independent oil and gas producer and is included in
the S&P 500 Index. For more information about Devon, please visit our
website at www.devonenergy.com.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEVON ENERGY CORPORATION
|
|
FINANCIAL AND OPERATIONAL INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
PRODUCTION (net of royalties)
|
|
|
|
Quarter Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
Total Period Production:
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
Natural Gas (Bcf)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
178.0
|
|
|
|
190.2
|
|
|
|
534.4
|
|
|
|
565.3
|
|
Canada
|
|
|
|
41.2
|
|
|
|
44.8
|
|
|
|
125.0
|
|
|
|
142.7
|
|
Total Natural Gas
|
|
|
|
219.2
|
|
|
|
235.0
|
|
|
|
659.4
|
|
|
|
708.0
|
|
Oil / Bitumen (MMBbls)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
7.5
|
|
|
|
5.4
|
|
|
|
20.5
|
|
|
|
15.5
|
|
Canada
|
|
|
|
7.7
|
|
|
|
7.7
|
|
|
|
24.7
|
|
|
|
24.1
|
|
Total Oil / Bitumen
|
|
|
|
15.2
|
|
|
|
13.1
|
|
|
|
45.2
|
|
|
|
39.6
|
|
Natural Gas Liquids (MMBbls)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
10.9
|
|
|
|
9.3
|
|
|
|
31.1
|
|
|
|
26.7
|
|
Canada
|
|
|
|
0.9
|
|
|
|
0.8
|
|
|
|
2.7
|
|
|
|
3.0
|
|
Total Natural Gas Liquids
|
|
|
|
11.8
|
|
|
|
10.1
|
|
|
|
33.8
|
|
|
|
29.7
|
|
Oil Equivalent (MMBoe)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
48.1
|
|
|
|
46.4
|
|
|
|
140.6
|
|
|
|
136.5
|
|
Canada
|
|
|
|
15.4
|
|
|
|
16.0
|
|
|
|
48.2
|
|
|
|
50.8
|
|
Total Oil Equivalent
|
|
|
|
63.5
|
|
|
|
62.4
|
|
|
|
188.8
|
|
|
|
187.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
Average Daily Production:
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
Natural Gas (MMcf)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
1,934.8
|
|
|
|
2,067.1
|
|
|
|
1,957.6
|
|
|
|
2,063.0
|
|
Canada
|
|
|
|
448.0
|
|
|
|
487.2
|
|
|
|
457.9
|
|
|
|
520.8
|
|
Total Natural Gas
|
|
|
|
2,382.8
|
|
|
|
2,554.3
|
|
|
|
2,415.5
|
|
|
|
2,583.8
|
|
Oil / Bitumen (MBbls)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
81.4
|
|
|
|
58.9
|
|
|
|
75.1
|
|
|
|
56.6
|
|
Canada
|
|
|
|
83.5
|
|
|
|
83.6
|
|
|
|
90.4
|
|
|
|
87.8
|
|
Total Oil / Bitumen
|
|
|
|
164.9
|
|
|
|
142.5
|
|
|
|
165.5
|
|
|
|
144.4
|
|
Natural Gas Liquids (MBbls)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
118.7
|
|
|
|
100.8
|
|
|
|
113.8
|
|
|
|
97.7
|
|
Canada
|
|
|
|
10.0
|
|
|
|
9.2
|
|
|
|
9.9
|
|
|
|
10.8
|
|
Total Natural Gas Liquids
|
|
|
|
128.7
|
|
|
|
110.0
|
|
|
|
123.7
|
|
|
|
108.5
|
|
Oil Equivalent (MBoe)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
522.6
|
|
|
|
504.2
|
|
|
|
515.2
|
|
|
|
498.1
|
|
Canada
|
|
|
|
168.2
|
|
|
|
174.0
|
|
|
|
176.6
|
|
|
|
185.4
|
|
Total Oil Equivalent
|
|
|
|
690.8
|
|
|
|
678.2
|
|
|
|
691.8
|
|
|
|
683.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEVON ENERGY CORPORATION
|
|
FINANCIAL AND OPERATIONAL INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
BENCHMARK PRICES
|
|
|
|
Quarter Ended
|
|
|
|
Nine Months Ended
|
|
(average prices)
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
Natural Gas ($/Mcf) – Henry Hub
|
|
|
|
$
|
3.58
|
|
|
|
|
$
|
2.80
|
|
|
|
$
|
3.67
|
|
|
|
$
|
2.58
|
|
|
Oil ($/Bbl) – West Texas Intermediate (Cushing)
|
|
|
|
$
|
105.94
|
|
|
|
|
$
|
92.32
|
|
|
|
$
|
98.18
|
|
|
|
$
|
96.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REALIZED PRICES
|
|
|
|
Quarter Ended September 30, 2013
|
|
|
|
|
|
Oil / Bitumen
|
|
|
|
Gas
|
|
|
|
NGLs
|
|
|
|
Total
|
|
|
|
|
|
(Per Bbl)
|
|
|
|
(Per Mcf)
|
|
|
|
(Per Bbl)
|
|
|
|
(Per Boe)
|
|
United States
|
|
|
|
$
|
101.40
|
|
|
|
|
$
|
3.08
|
|
|
|
$
|
24.36
|
|
|
|
$
|
32.72
|
|
|
Canada
|
|
|
|
$
|
79.88
|
|
|
|
|
$
|
2.67
|
|
|
|
$
|
48.48
|
|
|
|
$
|
49.65
|
|
|
Realized price without hedges
|
|
|
|
$
|
90.51
|
|
|
|
|
$
|
3.00
|
|
|
|
$
|
26.23
|
|
|
|
$
|
36.84
|
|
|
Cash settlements
|
|
|
|
$
|
(4.00
|
)
|
|
|
|
$
|
0.24
|
|
|
|
$
|
0.02
|
|
|
|
$
|
(0.12
|
)
|
|
Realized price, including cash settlements
|
|
|
|
$
|
86.51
|
|
|
|
|
$
|
3.24
|
|
|
|
$
|
26.25
|
|
|
|
$
|
36.72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30, 2012
|
|
|
|
|
|
Oil / Bitumen
|
|
|
|
Gas
|
|
|
|
NGLs
|
|
|
|
Total
|
|
|
|
|
|
(Per Bbl)
|
|
|
|
(Per Mcf)
|
|
|
|
(Per Bbl)
|
|
|
|
(Per Boe)
|
|
United States
|
|
|
|
$
|
84.84
|
|
|
|
|
$
|
2.37
|
|
|
|
$
|
25.07
|
|
|
|
$
|
24.64
|
|
|
Canada
|
|
|
|
$
|
58.75
|
|
|
|
|
$
|
2.31
|
|
|
|
$
|
46.41
|
|
|
|
$
|
37.14
|
|
|
Realized price without hedges
|
|
|
|
$
|
69.53
|
|
|
|
|
$
|
2.36
|
|
|
|
$
|
26.86
|
|
|
|
$
|
27.85
|
|
|
Cash settlements
|
|
|
|
$
|
6.58
|
|
|
|
|
$
|
0.66
|
|
|
|
$
|
0.03
|
|
|
|
$
|
3.89
|
|
|
Realized price, including cash settlements
|
|
|
|
$
|
76.11
|
|
|
|
|
$
|
3.02
|
|
|
|
$
|
26.89
|
|
|
|
$
|
31.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2013
|
|
|
|
|
|
Oil / Bitumen
|
|
|
|
Gas
|
|
|
|
NGLs
|
|
|
|
Total
|
|
|
|
|
|
(Per Bbl)
|
|
|
|
(Per Mcf)
|
|
|
|
(Per Bbl)
|
|
|
|
(Per Boe)
|
|
United States
|
|
|
|
$
|
93.94
|
|
|
|
|
$
|
3.13
|
|
|
|
$
|
25.12
|
|
|
|
$
|
31.12
|
|
|
Canada
|
|
|
|
$
|
60.14
|
|
|
|
|
$
|
3.05
|
|
|
|
$
|
46.54
|
|
|
|
$
|
41.29
|
|
|
Realized price without hedges
|
|
|
|
$
|
75.48
|
|
|
|
|
$
|
3.11
|
|
|
|
$
|
26.83
|
|
|
|
$
|
33.71
|
|
|
Cash settlements
|
|
|
|
$
|
0.02
|
|
|
|
|
$
|
0.14
|
|
|
|
$
|
0.08
|
|
|
|
$
|
0.50
|
|
|
Realized price, including cash settlements
|
|
|
|
$
|
75.50
|
|
|
|
|
$
|
3.25
|
|
|
|
$
|
26.91
|
|
|
|
$
|
34.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2012
|
|
|
|
|
|
Oil / Bitumen
|
|
|
|
Gas
|
|
|
|
NGLs
|
|
|
|
Total
|
|
|
|
|
|
(Per Bbl)
|
|
|
|
(Per Mcf)
|
|
|
|
(Per Bbl)
|
|
|
|
(Per Boe)
|
|
United States
|
|
|
|
$
|
90.79
|
|
|
|
|
$
|
2.12
|
|
|
|
$
|
29.31
|
|
|
|
$
|
24.86
|
|
|
Canada
|
|
|
|
$
|
58.56
|
|
|
|
|
$
|
2.26
|
|
|
|
$
|
48.92
|
|
|
|
$
|
36.93
|
|
|
Realized price without hedges
|
|
|
|
$
|
71.19
|
|
|
|
|
$
|
2.15
|
|
|
|
$
|
31.27
|
|
|
|
$
|
28.14
|
|
|
Cash settlements
|
|
|
|
$
|
3.47
|
|
|
|
|
$
|
0.75
|
|
|
|
$
|
0.02
|
|
|
|
$
|
3.56
|
|
|
Realized price, including cash settlements
|
|
|
|
$
|
74.66
|
|
|
|
|
$
|
2.90
|
|
|
|
$
|
31.29
|
|
|
|
$
|
31.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEVON ENERGY CORPORATION
|
|
FINANCIAL AND OPERATIONAL INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
Quarter Ended
|
|
|
|
Nine Months Ended
|
|
(in millions, except per share amounts)
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil, gas and NGL sales
|
|
|
|
$
|
2,341
|
|
|
|
|
$
|
1,738
|
|
|
|
|
$
|
6,367
|
|
|
|
|
$
|
5,270
|
|
|
Oil, gas and NGL derivatives
|
|
|
|
|
(141
|
)
|
|
|
|
|
(295
|
)
|
|
|
|
|
(95
|
)
|
|
|
|
|
515
|
|
|
Marketing and midstream revenues
|
|
|
|
|
520
|
|
|
|
|
|
422
|
|
|
|
|
|
1,511
|
|
|
|
|
|
1,136
|
|
|
Total revenues
|
|
|
|
|
2,720
|
|
|
|
|
|
1,865
|
|
|
|
|
|
7,783
|
|
|
|
|
|
6,921
|
|
|
Expenses and other, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating expenses
|
|
|
|
|
600
|
|
|
|
|
|
513
|
|
|
|
|
|
1,684
|
|
|
|
|
|
1,540
|
|
|
Marketing and midstream operating costs and expenses
|
|
|
|
|
383
|
|
|
|
|
|
313
|
|
|
|
|
|
1,128
|
|
|
|
|
|
847
|
|
|
Depreciation, depletion and amortization
|
|
|
|
|
691
|
|
|
|
|
|
716
|
|
|
|
|
|
2,069
|
|
|
|
|
|
2,080
|
|
|
General and administrative expenses
|
|
|
|
|
143
|
|
|
|
|
|
150
|
|
|
|
|
|
460
|
|
|
|
|
|
494
|
|
|
Taxes other than income taxes
|
|
|
|
|
115
|
|
|
|
|
|
104
|
|
|
|
|
|
353
|
|
|
|
|
|
306
|
|
|
Interest expense
|
|
|
|
|
104
|
|
|
|
|
|
110
|
|
|
|
|
|
322
|
|
|
|
|
|
296
|
|
|
Restructuring costs
|
|
|
|
|
4
|
|
|
|
|
|
-
|
|
|
|
|
|
50
|
|
|
|
|
|
-
|
|
|
Asset impairments
|
|
|
|
|
7
|
|
|
|
|
|
1,128
|
|
|
|
|
|
1,960
|
|
|
|
|
|
1,128
|
|
|
Other, net
|
|
|
|
|
34
|
|
|
|
|
|
(8
|
)
|
|
|
|
|
83
|
|
|
|
|
|
46
|
|
|
Total expenses and other, net
|
|
|
|
|
2,081
|
|
|
|
|
|
3,026
|
|
|
|
|
|
8,109
|
|
|
|
|
|
6,737
|
|
|
Earnings (loss) from continuing operations before income taxes
|
|
|
|
|
639
|
|
|
|
|
|
(1,161
|
)
|
|
|
|
|
(326
|
)
|
|
|
|
|
184
|
|
|
Current income tax expense (benefit)
|
|
|
|
|
(50
|
)
|
|
|
|
|
(41
|
)
|
|
|
|
|
82
|
|
|
|
|
|
8
|
|
|
Deferred income tax expense (benefit)
|
|
|
|
|
260
|
|
|
|
|
|
(401
|
)
|
|
|
|
|
(181
|
)
|
|
|
|
|
4
|
|
|
Earnings (loss) from continuing operations
|
|
|
|
|
429
|
|
|
|
|
|
(719
|
)
|
|
|
|
|
(227
|
)
|
|
|
|
|
172
|
|
|
Loss from discontinued operations, net of tax
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
(21
|
)
|
|
Net earnings (loss)
|
|
|
|
$
|
429
|
|
|
|
|
$
|
(719
|
)
|
|
|
|
$
|
(227
|
)
|
|
|
|
$
|
151
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) from continuing operations per share
|
|
|
|
$
|
1.06
|
|
|
|
|
$
|
(1.80
|
)
|
|
|
|
$
|
(0.57
|
)
|
|
|
|
$
|
0.42
|
|
|
Basic loss from discontinued operations per share
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
(0.05
|
)
|
|
Basic net earnings (loss) per share
|
|
|
|
$
|
1.06
|
|
|
|
|
$
|
(1.80
|
)
|
|
|
|
$
|
(0.57
|
)
|
|
|
|
$
|
0.37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) from continuing operations per share
|
|
|
|
$
|
1.05
|
|
|
|
|
$
|
(1.80
|
)
|
|
|
|
$
|
(0.57
|
)
|
|
|
|
$
|
0.42
|
|
|
Diluted loss from discontinued operations per share
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
(0.05
|
)
|
|
Diluted net earnings (loss) per share
|
|
|
|
$
|
1.05
|
|
|
|
|
$
|
(1.80
|
)
|
|
|
|
$
|
(0.57
|
)
|
|
|
|
$
|
0.37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
406
|
|
|
|
|
|
405
|
|
|
|
|
|
406
|
|
|
|
|
|
404
|
|
|
Diluted
|
|
|
|
|
407
|
|
|
|
|
|
405
|
|
|
|
|
|
407
|
|
|
|
|
|
405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEVON ENERGY CORPORATION
|
|
FINANCIAL AND OPERATIONAL INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
|
|
Quarter Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
|
|
$
|
429
|
|
|
|
|
$
|
(719
|
)
|
|
|
|
$
|
(227
|
)
|
|
|
|
$
|
151
|
|
|
Loss from discontinued operations, net of tax
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
21
|
|
|
Adjustments to reconcile earnings (loss) from continuing
operations to net cash from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization
|
|
|
|
|
691
|
|
|
|
|
|
716
|
|
|
|
|
|
2,069
|
|
|
|
|
|
2,080
|
|
|
Asset impairments
|
|
|
|
|
7
|
|
|
|
|
|
1,128
|
|
|
|
|
|
1,960
|
|
|
|
|
|
1,128
|
|
|
Deferred income tax expense (benefit)
|
|
|
|
|
260
|
|
|
|
|
|
(401
|
)
|
|
|
|
|
(181
|
)
|
|
|
|
|
4
|
|
|
Unrealized change in fair value of financial instruments
|
|
|
|
|
166
|
|
|
|
|
|
535
|
|
|
|
|
|
212
|
|
|
|
|
|
173
|
|
|
Other noncash charges
|
|
|
|
|
30
|
|
|
|
|
|
22
|
|
|
|
|
|
206
|
|
|
|
|
|
136
|
|
|
Net cash from operating activities before balance sheet changes
|
|
|
|
|
1,583
|
|
|
|
|
|
1,281
|
|
|
|
|
|
4,039
|
|
|
|
|
|
3,693
|
|
|
Net decrease (increase) in working capital
|
|
|
|
|
24
|
|
|
|
|
|
34
|
|
|
|
|
|
(104
|
)
|
|
|
|
|
48
|
|
|
Decrease in long-term other assets
|
|
|
|
|
(50
|
)
|
|
|
|
|
(25
|
)
|
|
|
|
|
(28
|
)
|
|
|
|
|
(22
|
)
|
|
Increase (decrease) in long-term other liabilities
|
|
|
|
|
44
|
|
|
|
|
|
71
|
|
|
|
|
|
92
|
|
|
|
|
|
68
|
|
|
Cash from operating activities - continuing operations
|
|
|
|
|
1,601
|
|
|
|
|
|
1,361
|
|
|
|
|
|
3,999
|
|
|
|
|
|
3,787
|
|
|
Cash from operating activities - discontinued operations
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
26
|
|
|
Net cash from operating activities
|
|
|
|
|
1,601
|
|
|
|
|
|
1,361
|
|
|
|
|
|
3,999
|
|
|
|
|
|
3,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
|
(1,650
|
)
|
|
|
|
|
(1,961
|
)
|
|
|
|
|
(5,219
|
)
|
|
|
|
|
(6,228
|
)
|
|
Proceeds from property and equipment divestitures
|
|
|
|
|
282
|
|
|
|
|
|
533
|
|
|
|
|
|
316
|
|
|
|
|
|
1,397
|
|
|
Purchases of short-term investments
|
|
|
|
|
-
|
|
|
|
|
|
(1,498
|
)
|
|
|
|
|
(1,076
|
)
|
|
|
|
|
(2,969
|
)
|
|
Redemptions of short-term investments
|
|
|
|
|
869
|
|
|
|
|
|
278
|
|
|
|
|
|
3,419
|
|
|
|
|
|
2,308
|
|
|
Other
|
|
|
|
|
1
|
|
|
|
|
|
4
|
|
|
|
|
|
83
|
|
|
|
|
|
18
|
|
|
Cash from investing activities - continuing operations
|
|
|
|
|
(498
|
)
|
|
|
|
|
(2,644
|
)
|
|
|
|
|
(2,477
|
)
|
|
|
|
|
(5,474
|
)
|
|
Cash from investing activities - discontinued operations
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
58
|
|
|
Net cash from investing activities
|
|
|
|
|
(498
|
)
|
|
|
|
|
(2,644
|
)
|
|
|
|
|
(2,477
|
)
|
|
|
|
|
(5,416
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings of long-term debt, net of issuance costs
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
2,465
|
|
|
Net short-term debt borrowings (repayments)
|
|
|
|
|
(82
|
)
|
|
|
|
|
600
|
|
|
|
|
|
(1,577
|
)
|
|
|
|
|
(898
|
)
|
|
Credit facility borrowings
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
750
|
|
|
Credit facility repayments
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
(750
|
)
|
|
Proceeds from stock option exercises
|
|
|
|
|
-
|
|
|
|
|
|
3
|
|
|
|
|
|
1
|
|
|
|
|
|
25
|
|
|
Dividends paid on common stock
|
|
|
|
|
(89
|
)
|
|
|
|
|
(80
|
)
|
|
|
|
|
(259
|
)
|
|
|
|
|
(242
|
)
|
|
Excess tax benefits related to share-based compensation
|
|
|
|
|
-
|
|
|
|
|
|
4
|
|
|
|
|
|
5
|
|
|
|
|
|
5
|
|
|
Net cash from financing activities
|
|
|
|
|
(171
|
)
|
|
|
|
|
527
|
|
|
|
|
|
(1,830
|
)
|
|
|
|
|
1,355
|
|
|
Effect of exchange rate changes on cash
|
|
|
|
|
25
|
|
|
|
|
|
(7
|
)
|
|
|
|
|
(9
|
)
|
|
|
|
|
31
|
|
|
Net change in cash and cash equivalents
|
|
|
|
|
957
|
|
|
|
|
|
(763
|
)
|
|
|
|
|
(317
|
)
|
|
|
|
|
(217
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
3,363
|
|
|
|
|
|
6,101
|
|
|
|
|
|
4,637
|
|
|
|
|
|
5,555
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
4,320
|
|
|
|
|
$
|
5,338
|
|
|
|
|
$
|
4,320
|
|
|
|
|
$
|
5,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEVON ENERGY CORPORATION
|
|
FINANCIAL AND OPERATIONAL INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
|
|
September 30,
|
|
|
|
December 31,
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
4,320
|
|
|
|
|
$
|
4,637
|
|
|
Short-term investments
|
|
|
|
|
-
|
|
|
|
|
|
2,343
|
|
|
Accounts receivable
|
|
|
|
|
1,520
|
|
|
|
|
|
1,245
|
|
|
Other current assets
|
|
|
|
|
475
|
|
|
|
|
|
746
|
|
|
Total current assets
|
|
|
|
|
6,315
|
|
|
|
|
|
8,971
|
|
|
Property and equipment, at cost:
|
|
|
|
|
|
|
|
|
|
Oil and gas, based on full cost accounting:
|
|
|
|
|
|
|
|
|
|
Subject to amortization
|
|
|
|
|
73,009
|
|
|
|
|
|
69,410
|
|
|
Not subject to amortization
|
|
|
|
|
3,319
|
|
|
|
|
|
3,308
|
|
|
Total oil and gas
|
|
|
|
|
76,328
|
|
|
|
|
|
72,718
|
|
|
Other
|
|
|
|
|
6,050
|
|
|
|
|
|
5,630
|
|
|
Total property and equipment, at cost
|
|
|
|
|
82,378
|
|
|
|
|
|
78,348
|
|
|
Less accumulated depreciation, depletion and amortization
|
|
|
|
|
(54,416
|
)
|
|
|
|
|
(51,032
|
)
|
|
Property and equipment, net
|
|
|
|
|
27,962
|
|
|
|
|
|
27,316
|
|
|
Goodwill
|
|
|
|
|
5,954
|
|
|
|
|
|
6,079
|
|
|
Other long-term assets
|
|
|
|
|
615
|
|
|
|
|
|
960
|
|
|
Total assets
|
|
|
|
$
|
40,846
|
|
|
|
|
$
|
43,326
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
1,269
|
|
|
|
|
$
|
1,451
|
|
|
Revenues and royalties payable
|
|
|
|
|
807
|
|
|
|
|
|
750
|
|
|
Short-term debt
|
|
|
|
|
2,112
|
|
|
|
|
|
3,189
|
|
|
Other current liabilities
|
|
|
|
|
594
|
|
|
|
|
|
613
|
|
|
Total current liabilities
|
|
|
|
|
4,782
|
|
|
|
|
|
6,003
|
|
|
Long-term debt
|
|
|
|
|
7,956
|
|
|
|
|
|
8,455
|
|
|
Asset retirement obligations
|
|
|
|
|
2,161
|
|
|
|
|
|
1,996
|
|
|
Other long-term liabilities
|
|
|
|
|
830
|
|
|
|
|
|
901
|
|
|
Deferred income taxes
|
|
|
|
|
4,505
|
|
|
|
|
|
4,693
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
41
|
|
|
|
|
|
41
|
|
|
Additional paid-in capital
|
|
|
|
|
3,777
|
|
|
|
|
|
3,688
|
|
|
Retained earnings
|
|
|
|
|
15,292
|
|
|
|
|
|
15,778
|
|
|
Accumulated other comprehensive earnings
|
|
|
|
|
1,502
|
|
|
|
|
|
1,771
|
|
|
Total stockholders' equity
|
|
|
|
|
20,612
|
|
|
|
|
|
21,278
|
|
|
Total liabilities and stockholders' equity
|
|
|
|
$
|
40,846
|
|
|
|
|
$
|
43,326
|
|
|
Common shares outstanding
|
|
|
|
|
406
|
|
|
|
|
|
406
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEVON ENERGY CORPORATION
|
|
FINANCIAL AND OPERATIONAL INFORMATION
|
|
|
|
COMPANY OPERATED RIGS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30,
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
Number of Company Operated Rigs Running:
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
60
|
|
|
|
65
|
|
Canada
|
|
|
|
4
|
|
|
|
4
|
|
Total
|
|
|
|
64
|
|
|
|
69
|
|
|
|
|
|
|
|
|
|
|
|
KEY OPERATING STATISTICS BY REGION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30, 2013
|
|
|
|
|
|
Avg. Production
|
|
|
|
Operated Rigs at
|
|
|
|
Gross Wells
|
|
|
|
|
|
(MBOED)
|
|
|
|
September 30, 2013
|
|
|
|
Drilled
|
|
Barnett Shale
|
|
|
|
226.3
|
|
|
|
5
|
|
|
|
44
|
|
Canadian Thermal Oil
|
|
|
|
45.6
|
|
|
|
1
|
|
|
|
1
|
|
Cana-Woodford Shale
|
|
|
|
57.0
|
|
|
|
10
|
|
|
|
59
|
|
Granite Wash
|
|
|
|
21.0
|
|
|
|
3
|
|
|
|
30
|
|
Gulf Coast / East Texas
|
|
|
|
52.9
|
|
|
|
-
|
|
|
|
-
|
|
Lloydminster
|
|
|
|
28.6
|
|
|
|
2
|
|
|
|
50
|
|
Mississippian
|
|
|
|
8.8
|
|
|
|
15
|
|
|
|
66
|
|
Permian Basin
|
|
|
|
82.0
|
|
|
|
23
|
|
|
|
100
|
|
Rocky Mountains
|
|
|
|
54.3
|
|
|
|
4
|
|
|
|
18
|
|
Other
|
|
|
|
114.3
|
|
|
|
1
|
|
|
|
16
|
|
Total
|
|
|
|
690.8
|
|
|
|
64
|
|
|
|
384
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL EXPENDITURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
|
|
Quarter Ended September 30, 2013
|
|
|
|
|
|
United States
|
|
|
|
Canada
|
|
|
|
Total
|
|
Exploration
|
|
|
|
$
|
191
|
|
|
|
$
|
37
|
|
|
|
$
|
228
|
|
Development
|
|
|
|
|
924
|
|
|
|
|
225
|
|
|
|
|
1,149
|
|
Exploration and development capital
|
|
|
|
$
|
1,115
|
|
|
|
$
|
262
|
|
|
|
$
|
1,377
|
|
Capitalized G&A
|
|
|
|
|
|
|
|
|
|
|
|
|
88
|
|
Capitalized interest
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
Midstream capital
|
|
|
|
|
|
|
|
|
|
|
|
|
182
|
|
Other capital
|
|
|
|
|
|
|
|
|
|
|
|
|
35
|
|
Total Operations
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,693
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2013
|
|
|
|
|
|
United States
|
|
|
|
Canada
|
|
|
|
Total
|
|
Exploration
|
|
|
|
$
|
468
|
|
|
|
$
|
115
|
|
|
|
$
|
583
|
|
Development
|
|
|
|
|
2,725
|
|
|
|
|
818
|
|
|
|
|
3,543
|
|
Exploration and development capital
|
|
|
|
$
|
3,193
|
|
|
|
$
|
933
|
|
|
|
$
|
4,126
|
|
Capitalized G&A
|
|
|
|
|
|
|
|
|
|
|
|
|
271
|
|
Capitalized interest
|
|
|
|
|
|
|
|
|
|
|
|
|
30
|
|
Midstream capital
|
|
|
|
|
|
|
|
|
|
|
|
|
529
|
|
Other capital
|
|
|
|
|
|
|
|
|
|
|
|
|
71
|
|
Total Operations
|
|
|
|
|
|
|
|
|
|
|
|
$
|
5,027
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEVON ENERGY CORPORATION
|
|
FINANCIAL AND OPERATIONAL INFORMATION
|
|
|
NON-GAAP FINANCIAL MEASURES
The United States Securities and Exchange Commission has adopted
disclosure requirements for public companies such as Devon concerning
Non-GAAP financial measures. (GAAP refers to generally accepted
accounting principles). The company must reconcile the Non-GAAP
financial measure to related GAAP information. 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. The following tables summarize the effects of these
items on third-quarter 2013 earnings.
|
RECONCILIATION TO GAAP INFORMATION
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30, 2013
|
|
|
|
|
|
Before-Tax
|
|
|
|
After-Tax
|
|
Net earnings (GAAP)
|
|
|
|
|
|
|
|
$
|
429
|
|
|
Oil, gas and NGL derivatives
|
|
|
|
134
|
|
|
|
|
84
|
|
|
Interest rate and other financial instruments
|
|
|
|
10
|
|
|
|
|
6
|
|
|
Asset impairments
|
|
|
|
7
|
|
|
|
|
4
|
|
|
Restructuring costs
|
|
|
|
4
|
|
|
|
|
3
|
|
|
Adjusted earnings (Non-GAAP)
|
|
|
|
|
|
|
|
$
|
526
|
|
|
Diluted share count
|
|
|
|
|
|
|
|
|
407
|
|
|
Adjusted diluted earnings per share (Non-GAAP)
|
|
|
|
|
|
|
|
$
|
1.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30, 2012
|
|
|
|
|
|
Before-Tax
|
|
|
|
After-Tax
|
|
Net earnings (GAAP)
|
|
|
|
|
|
|
|
$
|
(719
|
)
|
|
Oil, gas and NGL derivatives
|
|
|
|
538
|
|
|
|
|
349
|
|
|
Interest rate and other financial instruments
|
|
|
|
9
|
|
|
|
|
6
|
|
|
Asset impairments
|
|
|
|
1,128
|
|
|
|
|
719
|
|
|
Adjusted earnings (Non-GAAP)
|
|
|
|
|
|
|
|
$
|
355
|
|
|
Diluted share count
|
|
|
|
|
|
|
|
|
405
|
|
|
Adjusted diluted earnings per share (Non-GAAP)
|
|
|
|
|
|
|
|
$
|
0.88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEVON ENERGY CORPORATION
|
|
FINANCIAL AND OPERATIONAL INFORMATION
|
|
|
NON-GAAP FINANCIAL MEASURES
Devon believes that using net debt for the calculation of “net debt to
adjusted capitalization” provides a better measure than using debt.
Devon defines net debt as debt less cash, cash equivalents and
short-term investments. Devon believes that netting these sources of
cash against debt provides a clearer picture of the future demands on
cash to repay debt.
|
RECONCILIATION TO GAAP INFORMATION
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
Total debt (GAAP)
|
|
|
|
$
|
10,068
|
|
|
|
$
|
11,235
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Cash and short-term investments
|
|
|
|
|
4,320
|
|
|
|
|
7,502
|
|
Net debt (Non-GAAP)
|
|
|
|
$
|
5,748
|
|
|
|
$
|
3,733
|
|
|
|
|
|
|
|
|
|
|
|
Total debt
|
|
|
|
$
|
10,068
|
|
|
|
$
|
11,235
|
|
Stockholders' equity
|
|
|
|
|
20,612
|
|
|
|
|
21,781
|
|
Total capitalization (GAAP)
|
|
|
|
$
|
30,680
|
|
|
|
$
|
33,016
|
|
|
|
|
|
|
|
|
|
|
|
Net debt
|
|
|
|
$
|
5,748
|
|
|
|
$
|
3,733
|
|
Stockholders' equity
|
|
|
|
|
20,612
|
|
|
|
|
21,781
|
|
Adjusted capitalization (Non-GAAP)
|
|
|
|
$
|
26,360
|
|
|
|
$
|
25,514 |
Source: Devon Energy Corporation
Devon Energy Corporation
Investor Contacts
Scott Coody,
405-552-4735
or
Shea Snyder, 405-552-4782
or
Media
Contact
Chip Minty, 405-228-8647