Attached files

file filename
8-K - FORM 8-K - DEVON ENERGY CORP/DEd623868d8k.htm

Exhibit 99.1

 

LOGO   

Devon Energy Corporation

333 West Sheridan Avenue

Oklahoma City, OK 73102-5015

News Release

 

Investor Contacts   

Scott Coody

Shea Snyder

  

405 552 4735

405 552 4782

     
Media Contact    Chip Minty    405 228 8647      

Devon Energy Reports Third-Quarter 2013 Results

 

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 – November 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.

 

Page 2 of 12


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

 

Page 3 of 12


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.

 

Page 4 of 12


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

PRODUCTION (net of royalties)

 

     Quarter Ended
September 30,
     Nine Months Ended
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
September 30,
     Nine Months Ended
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   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Page 5 of 12


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

BENCHMARK PRICES

(average prices)

 

     Quarter Ended
September 30,
     Nine Months Ended
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
(Per Bbl)
    Gas
(Per Mcf)
     NGLs
(Per Bbl)
     Total
(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
(Per Bbl)
    Gas (Per
Mcf)
     NGLs
(Per Bbl)
     Total
(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
(Per Bbl)
    Gas (Per
Mcf)
     NGLs
(Per Bbl)
     Total
(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
(Per Bbl)
    Gas (Per
Mcf)
     NGLs
(Per Bbl)
     Total
(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   
  

 

 

   

 

 

    

 

 

    

 

 

 

 

Page 6 of 12


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except per share amounts)

 

     Quarter Ended
September 30,
    Nine Months Ended
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   

 

Page 7 of 12


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   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 8 of 12


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

CONSOLIDATED BALANCE SHEETS

(in millions)

 

     September 30,
2013
    December 31,
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   

 

Page 9 of 12


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

 

     Quarter Ended September 30, 2013  
(in millions)    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   
        

 

 

 

 

Page 10 of 12


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

 

    Quarter Ended September 30, 2013  
(in millions)   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   
   

 

 

 

 

Page 11 of 12


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

 

     September 30,  
(in millions)    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   
  

 

 

    

 

 

 

 

Page 12 of 12