Devon Energy Reports Fourth-Quarter and Full-Year 2012 Results
Download
Asset impairments also led to a loss of
“In spite of a challenging commodity price environment that impacted our
financial results, Devon delivered solid operating results in 2012.
During the year, we continued to make significant progress toward the
conversion of our asset portfolio to a higher oil weighting,” commented
Strong Oil Growth Drives Record Production
Total production of oil, natural gas, and natural gas liquids increased to 250 million oil-equivalent barrels (Boe) in 2012. This is the highest annual production total in the company’s history from its North American property base and represents a 10 million Boe increase compared to 2011. The increase in 2012 production was driven almost entirely by growth in oil production. Devon’s oil production increased 20 percent year-over-year, more than offsetting declines in natural gas volumes due to reduced activity levels.
The company also delivered strong oil production growth in the fourth quarter of 2012. Oil production averaged 151,000 barrels per day, a 13 percent increase compared to the fourth quarter of 2011. The most significant growth in oil production came from the U.S., where fourth-quarter year-over-year oil production increased 30 percent.
Permian Basin Results Lead Fourth-Quarter Operating Highlights
-
Permian Basin oil production increased 31 percent over the fourth quarter of 2011. Oil accounted for 60 percent of the company’s 66,000 Boe per day produced in thePermian Basin during the quarter. -
In the Bone Spring play in the
Permian Basin , the company brought 10 new wells on production in the fourth quarter of 2012. Initial 30-day production from these wells averaged 790 Boe per day. -
Also in the
Permian Basin , Devon completed six wells in theMidland-Wolfcamp Shale during the fourth quarter. This activity was highlighted by the Cortes 1H well with initial 30-day production averaging 795 Boe per day. - In the Mississippian Lime play in Oklahoma, the company brought seven wells online within its Sinopec joint venture acreage in the fourth quarter of 2012. Initial 30-day production from these wells averaged approximately 335 Boe per day, including 210 barrels of oil per day. Devon has a 57 percent working interest in these wells.
- Net production from Devon’s Jackfish 1 and Jackfish 2 oil sands projects averaged a record 49,000 barrels of oil per day in the fourth quarter of 2012. Compared to the fourth quarter of 2011, this represents a 15 percent increase in production.
- Construction of Devon’s third Jackfish oil sands project is now approximately 50 percent complete, with startup expected by year-end 2014.
- The company brought seven operated Granite Wash wells online, including three Hogshooter wells, in the fourth quarter of 2012. The average 30-day production rate from these seven wells was 1,625 Boe per day, including 1,010 barrels of oil per day.
-
In the
Cana-Woodford Shale play, Devon established production from 29 operated wells in the fourth quarter. The average 30-day initial production rate was 6.5 million cubic feet of gas equivalent per day, including 135 barrels of oil per day and 420 barrels of natural gas liquids per day. -
Fourth quarter production from the company’s
Cana-Woodford Shale averaged 326 million cubic feet of natural gas equivalent per day. Fourth-quarter liquids production increased 68 percent compared to the prior-year quarter to 18,000 barrels per day. Liquids now account for 32 percent of Devon’s net production from the play. -
Net daily production in the
Barnett Shale averaged 1.4 billion cubic feet of natural gas equivalent per day during the fourth quarter of 2012. Liquids production increased 3 percent year-over-year to 48,000 barrels per day.
Proved Oil Reserves Exhibit Robust Growth
At
In 2012, the company added 381 million Boe through successful drilling
(extensions, discoveries, and revisions other than price). Associated
drill-bit capital invested during the year totaled
“Devon’s capital program delivered excellent drill-bit results in 2012.
Our oil-focused drilling program replaced nearly 260 percent of our oil
produced during the year,” said
Reserve revisions related to lower prices resulted in a decrease in
Devon’s proved reserves of 171 million Boe at
Oil and Gas Sales Total
Although total production increased, revenue from oil, natural gas, and
natural gas liquids sales declined 14 percent to
The strong oil price environment has provided Devon the opportunity to
add oil hedges for 2013. The company now has entered into contracts to
hedge 115,000 barrels per day of oil production. Of this total, 55,000
barrels per day are swapped at a weighted average price of
The company also recently increased its natural gas hedging position.
For the full-year 2013, Devon now has approximately 1.3 billion cubic
feet per day protected at a weighted average floor price of
Operating Costs Reflect Increased Oil Activity
In aggregate, the company’s pre-tax, cash costs totaled
In the fourth quarter of 2012, expenses in most categories were
generally in line with expectations. However, general and administrative
expenses of
Depreciation, depletion, and amortization expense (DD&A) increased to
Joint Ventures Strengthen Balance Sheet and Liquidity
In 2012, Devon successfully entered into two exploration-based joint
ventures, delivering almost
During the year, Devon generated cash flow from operations of
The company exited 2012 with a very strong balance sheet. At
Impairment Charge Methodology
On a quarterly basis, the carrying value of Devon’s oil and natural gas assets are subject to a “ceiling test.” Under the full-cost method of accounting, the net book value of the company’s oil and gas properties, less related deferred income taxes, may not exceed a calculated ceiling. The ceiling is the estimated future net cash flow from proved oil and gas properties, discounted at 10 percent per year. Any excess is written off as a non-cash expense and may not be reversed in future periods, even though higher oil and gas prices may subsequently increase the ceiling. Future net cash flows are calculated assuming continuation of prices and costs in effect at the time of the calculation, except for changes that are fixed and determinable by existing contracts. Trailing 12-month average prices at the end of each quarter are used in the future net cash flow calculation. Impairment charges have no impact on cash flow or cash balances and are not reflective of the fair value of oil and gas assets.
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, drill-bit capital, 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 13.
Conference Call to be Webcast Today
Devon will discuss its 2012 financial and operating results in a
conference call webcast today. The webcast will begin at
This press release includes "forward-looking statements" as defined
by the
DEVON ENERGY CORPORATION |
|||||||||||||||||
PRODUCTION (net of royalties) | Quarter Ended | Year Ended | |||||||||||||||
December 31, | December 31, | ||||||||||||||||
Total Period Production: |
2012 | 2011 | 2012 | 2011 | |||||||||||||
Natural Gas (Bcf) | |||||||||||||||||
United States | 186.7 | 191.8 | 751.9 | 739.7 | |||||||||||||
Canada | 43.3 | 52.5 | 186.1 | 212.8 | |||||||||||||
Total Natural Gas | 230.0 | 244.3 | 938.0 | 952.5 | |||||||||||||
Oil / Bitumen (MMBbls) | |||||||||||||||||
|
United States | 6.0 | 4.6 | 21.5 | 16.8 | ||||||||||||
|
Canada | 7.9 | 7.7 | 32.0 | 27.9 | ||||||||||||
Total Oil / Bitumen | 13.9 | 12.3 | 53.5 | 44.7 | |||||||||||||
Natural Gas Liquids (MMBbls) | |||||||||||||||||
|
United States | 9.3 | 8.7 | 36.1 | 33.0 | ||||||||||||
|
Canada | 0.9 | 0.9 | 3.8 | 3.6 | ||||||||||||
Total Natural Gas Liquids | 10.2 | 9.6 | 39.9 | 36.6 | |||||||||||||
Oil Equivalent (MMBoe) | |||||||||||||||||
|
United States | 46.4 | 45.2 | 182.9 | 173.1 | ||||||||||||
|
Canada | 16.0 | 17.4 | 66.8 | 67.0 | ||||||||||||
Total Oil Equivalent | 62.4 | 62.6 | 249.7 | 240.1 | |||||||||||||
Quarter Ended | Year Ended | ||||||||||||||||
December 31, | December 31, | ||||||||||||||||
Average Daily Production: |
2012 | 2011 | 2012 | 2011 | |||||||||||||
Natural Gas (MMcf) | |||||||||||||||||
United States | 2,029.0 | 2,084.5 | 2,054.5 | 2,026.6 | |||||||||||||
Canada | 471.2 | 571.1 | 508.3 | 583.1 | |||||||||||||
Total Natural Gas | 2,500.2 | 2,655.6 | 2,562.8 | 2,609.7 | |||||||||||||
Oil / Bitumen (MBbls) | |||||||||||||||||
United States | 64.8 | 49.7 | 58.7 | 46.0 | |||||||||||||
Canada | 86.2 | 83.8 | 87.4 | 76.5 | |||||||||||||
Total Oil / Bitumen | 151.0 | 133.5 | 146.1 | 122.5 | |||||||||||||
Natural Gas Liquids (MBbls) | |||||||||||||||||
United States | 101.4 | 94.5 | 98.6 | 90.4 | |||||||||||||
Canada | 9.5 | 9.8 | 10.5 | 9.9 | |||||||||||||
Total Natural Gas Liquids | 110.9 | 104.3 | 109.1 | 100.3 | |||||||||||||
Oil Equivalent (MBoe) | |||||||||||||||||
United States | 504.4 | 491.7 | 499.7 | 474.1 | |||||||||||||
Canada | 174.2 | 188.7 | 182.6 | 183.6 | |||||||||||||
Total Oil Equivalent | 678.6 | 680.4 | 682.3 | 657.7 |
DEVON ENERGY CORPORATION |
|||||||||||||||||||||
BENCHMARK PRICES | Quarter Ended | Year Ended | |||||||||||||||||||
(average prices) | December 31, | December 31, | |||||||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||||||||
Natural Gas ($/Mcf) – Henry Hub | $ | 3.41 | $ | 3.54 | $ | 2.79 | $ | 4.04 | |||||||||||||
Oil ($/Bbl) – West Texas Intermediate (Cushing) | $ | 88.16 | $ | 93.96 | $ | 94.21 | $ | 95.06 | |||||||||||||
REALIZED PRICES | Quarter Ended December 31, 2012 | ||||||||||||||||||||
Oil / Bitumen | Gas | NGLs | Total | ||||||||||||||||||
(Per Bbl) | (Per Mcf) | (Per Bbl) | (Per Boe) | ||||||||||||||||||
United States | $ | 83.18 | $ | 2.93 | $ | 26.12 | $ | 27.72 | |||||||||||||
Canada | $ | 52.31 | $ | 3.26 | $ | 47.64 | $ | 37.28 | |||||||||||||
Realized price without hedges | $ | 65.56 | $ | 2.99 | $ | 27.96 | $ | 30.17 | |||||||||||||
Cash settlements | $ | 8.76 | $ | 0.34 | $ | 0.07 | $ | 3.24 | |||||||||||||
Realized price, including cash settlements | $ | 74.32 | $ | 3.33 | $ | 28.03 | $ | 33.41 | |||||||||||||
Quarter Ended December 31, 2011 | |||||||||||||||||||||
Oil / Bitumen | Gas | NGLs | Total | ||||||||||||||||||
(Per Bbl) | (Per Mcf) | (Per Bbl) | (Per Boe) | ||||||||||||||||||
United States | $ | 91.19 | $ | 3.08 | $ | 40.66 | $ | 30.10 | |||||||||||||
Canada | $ | 71.36 | $ | 3.45 | $ | 56.19 | $ | 45.02 | |||||||||||||
Realized price without hedges | $ | 78.75 | $ | 3.16 | $ | 42.11 | $ | 34.24 | |||||||||||||
Cash settlements | $ | (0.28 | ) | $ | 0.63 | $ | 0.05 | $ | 2.42 | ||||||||||||
Realized price, including cash settlements | $ | 78.47 | $ | 3.79 | $ | 42.16 | $ | 36.66 | |||||||||||||
Year Ended December 31, 2012 | |||||||||||||||||||||
Oil / Bitumen | Gas | NGLs | Total | ||||||||||||||||||
(Per Bbl) | (Per Mcf) | (Per Bbl) | (Per Boe) | ||||||||||||||||||
United States | $ | 88.68 | $ | 2.32 | $ | 28.49 | $ | 25.59 | |||||||||||||
Canada | $ | 57.01 | $ | 2.49 | $ | 48.63 | $ | 37.01 | |||||||||||||
Realized price without hedges | $ | 69.73 | $ | 2.36 | $ | 30.42 | $ | 28.65 | |||||||||||||
Cash settlements | $ | 4.84 | $ | 0.65 | $ | 0.04 | $ | 3.48 | |||||||||||||
Realized price, including cash settlements | $ | 74.57 | $ | 3.01 | $ | 30.46 | $ | 32.13 | |||||||||||||
Year Ended December 31, 2011 | |||||||||||||||||||||
Oil / Bitumen | Gas | NGLs | Total | ||||||||||||||||||
(Per Bbl) | (Per Mcf) | (Per Bbl) | (Per Boe) | ||||||||||||||||||
United States | $ | 91.19 | $ | 3.50 | $ | 39.47 | $ | 31.31 | |||||||||||||
Canada | $ | 66.97 | $ | 3.87 | $ | 55.99 | $ | 43.23 | |||||||||||||
Realized price without hedges | $ | 76.06 | $ | 3.58 | $ | 41.10 | $ | 34.64 | |||||||||||||
Cash settlements | $ | (0.58 | ) | $ | 0.44 | $ | 0.07 | $ | 1.63 | ||||||||||||
Realized price, including cash settlements | $ | 75.48 | $ | 4.02 | $ | 41.17 | $ | 36.27 |
DEVON ENERGY CORPORATION |
|||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | Quarter Ended | Year Ended | |||||||||||||||||||||||
(in millions, except per share amounts) | December 31, | December 31, | |||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||
Oil, gas and NGL sales | $ | 1,883 | $ | 2,144 | $ | 7,153 | $ | 8,315 | |||||||||||||||||
Oil, gas and NGL derivatives | 178 | (105 | ) | 693 | 881 | ||||||||||||||||||||
Marketing and midstream revenues | 520 | 546 | 1,656 | 2,258 | |||||||||||||||||||||
Total revenues | 2,581 | 2,585 | 9,502 | 11,454 | |||||||||||||||||||||
Expenses and other, net: | |||||||||||||||||||||||||
Lease operating expenses | 534 | 499 | 2,074 | 1,851 | |||||||||||||||||||||
Marketing and midstream operating costs and expenses | 399 | 412 | 1,246 | 1,716 | |||||||||||||||||||||
Depreciation, depletion and amortization | 731 | 626 | 2,811 | 2,248 | |||||||||||||||||||||
General and administrative expenses | 198 | 182 | 692 | 585 | |||||||||||||||||||||
Taxes other than income taxes | 108 | 88 | 414 | 424 | |||||||||||||||||||||
Interest expense | 110 | 82 | 406 | 352 | |||||||||||||||||||||
Restructuring costs | 74 | - | 74 | (2 | ) | ||||||||||||||||||||
Asset impairments | 896 | - | 2,024 | - | |||||||||||||||||||||
Other, net | 32 | (98 | ) | 78 | (10 | ) | |||||||||||||||||||
Total expenses and other, net | 3,082 | 1,791 | 9,819 | 7,164 | |||||||||||||||||||||
Earnings (loss) from continuing operations before income taxes | (501 | ) | 794 | (317 | ) | 4,290 | |||||||||||||||||||
Current income tax expense (benefit) | 44 | 158 | 52 | (143 | ) | ||||||||||||||||||||
Deferred income tax expense (benefit) | (188 | ) | 115 | (184 | ) | 2,299 | |||||||||||||||||||
Earnings (loss) from continuing operations | (357 | ) | 521 | (185 | ) | 2,134 | |||||||||||||||||||
Earnings (loss) from discontinued operations, net of tax | - | (14 | ) | (21 | ) | 2,570 | |||||||||||||||||||
Net earnings (loss) | $ | (357 | ) | $ | 507 | $ | (206 | ) | $ | 4,704 | |||||||||||||||
Basic net earnings (loss) per share: | |||||||||||||||||||||||||
Basic earnings (loss) from continuing operations per share | $ | (0.89 | ) | $ | 1.29 | $ | (0.47 | ) | $ | 5.12 | |||||||||||||||
Basic earnings (loss) from discontinued operations per share | - | (0.04 | ) | (0.05 | ) | 6.17 | |||||||||||||||||||
Basic net earnings (loss) per share | $ | (0.89 | ) | $ | 1.25 | $ | (0.52 | ) | $ | 11.29 | |||||||||||||||
Diluted net earnings (loss) per share: | |||||||||||||||||||||||||
Diluted earnings (loss) from continuing operations per share | $ | (0.89 | ) | $ | 1.29 | $ | (0.47 | ) | $ | 5.10 | |||||||||||||||
Diluted earnings (loss) from discontinued operations per share | - | (0.04 | ) | (0.05 | ) | 6.15 | |||||||||||||||||||
Diluted net earnings (loss) per share | $ | (0.89 | ) | $ | 1.25 | $ | (0.52 | ) | $ | 11.25 | |||||||||||||||
Weighted average common shares outstanding: | |||||||||||||||||||||||||
Basic | 405 | 404 | 404 | 417 | |||||||||||||||||||||
Diluted | 405 | 405 | 404 | 418 |
DEVON ENERGY CORPORATION |
|||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||||||||||||
(in millions) | Quarter Ended | Year Ended | |||||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||||||||
Net earnings (loss) | $ | (357 | ) | $ | 507 | $ | (206 | ) | $ | 4,704 | |||||||||||||||
(Earnings) loss from discontinued operations, net of tax | - | 14 | 21 | (2,570 | ) | ||||||||||||||||||||
Adjustments to reconcile earnings from continuing operations to net cash from operating activities: |
|||||||||||||||||||||||||
Depreciation, depletion and amortization | 731 | 626 | 2,811 | 2,248 | |||||||||||||||||||||
Asset impairments | 896 | - | 2,024 | - | |||||||||||||||||||||
Deferred income tax expense (benefit) | (188 | ) | 115 | (184 | ) | 2,299 | |||||||||||||||||||
Unrealized change in fair value of financial instruments | 32 | 260 | 205 | (401 | ) | ||||||||||||||||||||
Other noncash charges | 104 | 56 | 240 | 241 | |||||||||||||||||||||
Net cash from operating activities before balance sheet changes | 1,218 | 1,578 | 4,911 | 6,521 | |||||||||||||||||||||
Net decrease (increase) in working capital | (98 | ) | 493 | (50 | ) | 185 | |||||||||||||||||||
Decrease (increase) in long-term other assets | (14 | ) | (18 | ) | (36 | ) | 33 | ||||||||||||||||||
Increase (decrease) in long-term other liabilities | 37 | (34 | ) | 105 | (493 | ) | |||||||||||||||||||
Cash from operating activities - continuing operations | 1,143 | 2,019 | 4,930 | 6,246 | |||||||||||||||||||||
Cash from operating activities - discontinued operations | - | (9 | ) | 26 | (22 | ) | |||||||||||||||||||
Net cash from operating activities | 1,143 | 2,010 | 4,956 | 6,224 | |||||||||||||||||||||
Cash flows from investing activities: | |||||||||||||||||||||||||
Capital expenditures | (1,997 | ) | (2,019 | ) | (8,225 | ) | (7,534 | ) | |||||||||||||||||
Proceeds from property and equipment divestitures | 71 | 116 | 1,468 | 129 | |||||||||||||||||||||
Purchases of short-term investments | (1,137 | ) | (940 | ) | (4,106 | ) | (6,691 | ) | |||||||||||||||||
Redemptions of short-term investments | 958 | 668 | 3,266 | 5,333 | |||||||||||||||||||||
Other | (4 | ) | (6 | ) | 14 | (29 | ) | ||||||||||||||||||
Cash from investing activities - continuing operations | (2,109 | ) | (2,181 | ) | (7,583 | ) | (8,792 | ) | |||||||||||||||||
Cash from investing activities - discontinued operations | (1 | ) | (16 | ) | 57 | 3,146 | |||||||||||||||||||
Net cash from investing activities | (2,110 | ) | (2,197 | ) | (7,526 | ) | (5,646 | ) | |||||||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||||||
Proceeds from borrowings of long-term debt, net of issuance costs | (7 | ) | - | 2,458 | 2,221 | ||||||||||||||||||||
Net short-term borrowings (repayments) | 361 | 530 | (537 | ) | 3,726 | ||||||||||||||||||||
Debt repayments | - | - | - | (1,760 | ) | ||||||||||||||||||||
Credit facility borrowings | - | - | 750 | - | |||||||||||||||||||||
Credit facility repayments | - | - | (750 | ) | - | ||||||||||||||||||||
Proceeds from stock option exercises | 2 | - | 27 | 101 | |||||||||||||||||||||
Repurchases of common stock | - | (345 | ) | - | (2,332 | ) | |||||||||||||||||||
Dividends paid on common stock | (82 | ) | (69 | ) | (324 | ) | (278 | ) | |||||||||||||||||
Excess tax benefits related to share-based compensation | - | 2 | 5 | 13 | |||||||||||||||||||||
Net cash from financing activities | 274 | 118 | 1,629 | 1,691 | |||||||||||||||||||||
Effect of exchange rate changes on cash | (8 | ) | 6 | 23 | (4 | ) | |||||||||||||||||||
Net change in cash and cash equivalents | (701 | ) | (63 | ) | (918 | ) | 2,265 | ||||||||||||||||||
Cash and cash equivalents at beginning of period | 5,338 | 5,618 | 5,555 | 3,290 | |||||||||||||||||||||
Cash and cash equivalents at end of period | $ | 4,637 | $ | 5,555 | $ | 4,637 | $ | 5,555 |
DEVON ENERGY CORPORATION |
||||||||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||||||||
(in millions) | December 31, | December 31, | ||||||||||||
2012 | 2011 | |||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 4,637 | $ | 5,555 | ||||||||||
Short-term investments | 2,343 | 1,503 | ||||||||||||
Accounts receivable | 1,245 | 1,379 | ||||||||||||
Other current assets | 746 | 868 | ||||||||||||
Total current assets | 8,971 | 9,305 | ||||||||||||
Property and equipment, at cost: | ||||||||||||||
Oil and gas, based on full cost accounting: | ||||||||||||||
Subject to amortization | 69,410 | 61,696 | ||||||||||||
Not subject to amortization | 3,308 | 3,982 | ||||||||||||
Total oil and gas | 72,718 | 65,678 | ||||||||||||
Other | 5,630 | 5,098 | ||||||||||||
Total property and equipment, at cost | 78,348 | 70,776 | ||||||||||||
Less accumulated depreciation, depletion and amortization | (51,032 | ) | (46,002 | ) | ||||||||||
Property and equipment, net | 27,316 | 24,774 | ||||||||||||
Goodwill | 6,079 | 6,013 | ||||||||||||
Other long-term assets | 960 | 1,025 | ||||||||||||
Total assets | $ | 43,326 | $ | 41,117 | ||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 1,451 | $ | 1,471 | ||||||||||
Revenues and royalties payable | 750 | 678 | ||||||||||||
Short-term debt | 3,189 | 3,811 | ||||||||||||
Other current liabilities | 613 | 778 | ||||||||||||
Total current liabilities | 6,003 | 6,738 | ||||||||||||
Long-term debt | 8,455 | 5,969 | ||||||||||||
Asset retirement obligations | 1,996 | 1,496 | ||||||||||||
Other long-term liabilities | 901 | 721 | ||||||||||||
Deferred income taxes | 4,693 | 4,763 | ||||||||||||
Stockholders' equity: | ||||||||||||||
Common stock | 41 | 40 | ||||||||||||
Additional paid-in capital | 3,688 | 3,507 | ||||||||||||
Retained earnings | 15,778 | 16,308 | ||||||||||||
Accumulated other comprehensive earnings | 1,771 | 1,575 | ||||||||||||
Total stockholders' equity | 21,278 | 21,430 | ||||||||||||
Total liabilities and stockholders' equity | $ | 43,326 | $ | 41,117 | ||||||||||
Common shares outstanding | 406 | 404 |
DEVON ENERGY CORPORATION |
|||||||||||||||||||||
RESERVES RECONCILIATION | |||||||||||||||||||||
Total | |||||||||||||||||||||
Oil / Bitumen | Gas | NGLs | Total | ||||||||||||||||||
(MMBbls) | (Bcf) | (MMBbls) | (MMBoe) | ||||||||||||||||||
As of December 31, 2011: | |||||||||||||||||||||
Proved developed | 309 | 8,908 | 428 | 2,223 | |||||||||||||||||
Proved undeveloped | 396 | 1,578 | 124 | 782 | |||||||||||||||||
Total Proved | 705 | 10,486 | 552 | 3,005 | |||||||||||||||||
Revisions due to prices | 8 | (930 | ) | (24 | ) | (171 | ) | ||||||||||||||
Revisions other than price | (1 | ) | (320 | ) | (13 | ) | (68 | ) | |||||||||||||
Extensions and discoveries | 139 | 1,158 | 116 | 449 | |||||||||||||||||
Purchase of reserves | - | 2 | - | - | |||||||||||||||||
Production | (53 | ) | (938 | ) | (40 | ) | (250 | ) | |||||||||||||
Sale of reserves | - | (12 | ) | - | (2 | ) | |||||||||||||||
As of December 31, 2012: | |||||||||||||||||||||
Proved developed | 327 | 8,070 | 451 | 2,123 | |||||||||||||||||
Proved undeveloped | 471 | 1,376 | 140 | 840 | |||||||||||||||||
Total Proved | 798 | 9,446 | 591 | 2,963 | |||||||||||||||||
United States | |||||||||||||||||||||
Oil / Bitumen |
Gas | NGLs | Total | ||||||||||||||||||
(MMBbls) | (Bcf) | (MMBbls) | (MMBoe) | ||||||||||||||||||
As of December 31, 2011: | |||||||||||||||||||||
Proved developed | 146 | 7,957 | 402 | 1,875 | |||||||||||||||||
Proved undeveloped | 22 | 1,550 | 123 | 403 | |||||||||||||||||
Total Proved | 168 | 9,507 | 525 | 2,278 | |||||||||||||||||
Revisions due to prices | (1 | ) | (831 | ) | (19 | ) | (159 | ) | |||||||||||||
Revisions other than price | (6 | ) | (287 | ) | (13 | ) | (67 | ) | |||||||||||||
Extensions and discoveries | 65 | 1,124 | 114 | 367 | |||||||||||||||||
Purchase of reserves | - | 2 | - | - | |||||||||||||||||
Production | (21 | ) | (752 | ) | (36 | ) | (183 | ) | |||||||||||||
Sale of reserves | - | (1 | ) | - | - | ||||||||||||||||
As of December 31, 2012: | |||||||||||||||||||||
Proved developed | 166 | 7,391 | 431 | 1,829 | |||||||||||||||||
Proved undeveloped | 39 | 1,371 | 140 | 407 | |||||||||||||||||
Total Proved | 205 | 8,762 | 571 | 2,236 | |||||||||||||||||
Canada | |||||||||||||||||||||
Oil / Bitumen |
Gas | NGLs | Total | ||||||||||||||||||
(MMBbls) | (Bcf) | (MMBbls) | (MMBoe) | ||||||||||||||||||
As of December 31, 2011: | |||||||||||||||||||||
Proved developed | 163 | 951 | 26 | 348 | |||||||||||||||||
Proved undeveloped | 374 | 28 | 1 | 379 | |||||||||||||||||
Total Proved | 537 | 979 | 27 | 727 | |||||||||||||||||
Revisions due to prices | 9 | (99 | ) | (5 | ) | (12 | ) | ||||||||||||||
Revisions other than price | 5 | (33 | ) | - | (1 | ) | |||||||||||||||
Extensions and discoveries | 74 | 34 | 2 | 82 | |||||||||||||||||
Production | (32 | ) | (186 | ) | (4 | ) | (67 | ) | |||||||||||||
Sale of reserves | - | (11 | ) | - | (2 | ) | |||||||||||||||
As of December 31, 2012: | |||||||||||||||||||||
Proved developed | 161 | 679 | 20 | 294 | |||||||||||||||||
Proved undeveloped | 432 | 5 | - | 433 | |||||||||||||||||
Total Proved | 593 | 684 | 20 | 727 |
DEVON ENERGY CORPORATION |
|||||||||||
COSTS INCURRED | |||||||||||
(in millions) | Total | ||||||||||
Year Ended December 31, | |||||||||||
2012 | 2011 | ||||||||||
Property acquisition costs: | |||||||||||
Proved properties | $ | 73 | $ | 48 | |||||||
Unproved properties | 1,178 | 939 | |||||||||
Exploration costs | 655 | 538 | |||||||||
Development costs | 6,099 | 5,418 | |||||||||
Costs Incurred | $ | 8,005 | $ | 6,943 | |||||||
United States | |||||||||||
Year Ended December 31, | |||||||||||
2012 | 2011 | ||||||||||
Property acquisition costs: | |||||||||||
Proved properties | $ | 2 | $ | 34 | |||||||
Unproved properties | 1,135 | 851 | |||||||||
Exploration costs | 351 | 272 | |||||||||
Development costs | 4,408 | 4,130 | |||||||||
Costs Incurred | $ | 5,896 | $ | 5,287 | |||||||
Canada | |||||||||||
Year Ended December 31, | |||||||||||
2012 | 2011 | ||||||||||
Property acquisition costs: | |||||||||||
Proved properties | $ | 71 | $ | 14 | |||||||
Unproved properties | 43 | 88 | |||||||||
Exploration costs | 304 | 266 | |||||||||
Development costs | 1,691 | 1,288 | |||||||||
Costs Incurred | $ | 2,109 | $ | 1,656 |
COMPANY OPERATED RIGS | |||||||||
As of December 31, | |||||||||
2012 | 2011 | ||||||||
Number of Company Operated Rigs Running: | |||||||||
United States | 74 | 53 | |||||||
Canada | 8 | 7 | |||||||
Total | 82 | 60 |
DEVON ENERGY CORPORATION |
|||||||||||||
KEY OPERATING STATISTICS BY REGION | |||||||||||||
Quarter Ended December 31, 2012 | |||||||||||||
Avg. Production | Operated Rigs at | Gross Wells | |||||||||||
(MBOED) | December 31, 2012 | Drilled | |||||||||||
Barnett Shale | 227.4 | 10 | 73 | ||||||||||
Canadian Oilsands - Jackfish / Pike | 48.9 | - | - | ||||||||||
Cana-Woodford Shale | 54.3 | 11 | 44 | ||||||||||
Granite Wash | 18.8 | 4 | 8 | ||||||||||
Gulf Coast / East Texas | 57.3 | 4 | 21 | ||||||||||
Lloydminster | 33.6 | - | 69 | ||||||||||
Mississippian | 1.8 | 14 | 29 | ||||||||||
Permian Basin | 66.3 | 26 | 65 | ||||||||||
Rocky Mountains | 56.2 | 5 | 11 | ||||||||||
Other | 114.0 | 8 | 35 | ||||||||||
Total | 678.6 | 82 | 355 |
CAPITAL EXPENDITURES | |||||||||||||||
(in millions) | Quarter Ended December 31, 2012 | ||||||||||||||
United States | Canada | Total | |||||||||||||
Exploration | $ | 246 | 71 | $ | 317 | ||||||||||
Development | 994 | 543 | 1,537 | ||||||||||||
Exploration and development capital | $ | 1,240 | 614 | $ | 1,854 | ||||||||||
Capitalized G&A | 77 | ||||||||||||||
Capitalized interest | 10 | ||||||||||||||
Midstream capital | 166 | ||||||||||||||
Other capital | 84 | ||||||||||||||
Total Continuing Operations | $ | 2,191 | |||||||||||||
Discontinued operations | - | ||||||||||||||
Total Operations | $ | 2,191 | |||||||||||||
CAPITAL EXPENDITURES | |||||||||||||||
(in millions) | Year Ended December 31, 2012 | ||||||||||||||
United States | Canada | Total | |||||||||||||
Exploration | $ | 1,463 | 292 | $ | 1,755 | ||||||||||
Development | 4,009 | 1,431 | 5,440 | ||||||||||||
Exploration and development capital | $ | 5,472 | 1,723 | $ | 7,195 | ||||||||||
Capitalized G&A | 359 | ||||||||||||||
Capitalized interest | 36 | ||||||||||||||
Midstream capital | 530 | ||||||||||||||
Other capital | 354 | ||||||||||||||
Total Continuing Operations | $ | 8,474 | |||||||||||||
Discontinued operations | 13 | ||||||||||||||
Total Operations | $ | 8,487 | |||||||||||||
FINANCIAL AND OPERATIONAL INFORMATION
NON-GAAP FINANCIAL MEASURES
|
|||||||||||
RECONCILIATION TO GAAP INFORMATION | |||||||||||
(in millions) | |||||||||||
Quarter Ended December 31, 2012 | |||||||||||
Before-Tax | After-Tax | ||||||||||
Net earnings (GAAP) | $ | (357 | ) | ||||||||
Asset impairments | 896 | 589 | |||||||||
Restructuring costs | 74 | 49 | |||||||||
Income tax accrual adjustments | - | 17 | |||||||||
Oil, gas and NGL derivatives | 24 | 13 | |||||||||
Interest rate and other financial instruments | 10 | 5 | |||||||||
Adjusted earnings (Non-GAAP) | $ | 316 | |||||||||
Diluted share count | 405 | ||||||||||
Adjusted diluted earnings per share (Non-GAAP) | $ | 0.78 | |||||||||
|
|
|
|||||||||
Year Ended December 31, 2012 | |||||||||||
Before-Tax | After-Tax | ||||||||||
Net earnings (GAAP) | $ | (185 | ) | ||||||||
Asset impairments | 2,024 | 1,308 | |||||||||
Restructuring costs | 74 | 49 | |||||||||
Income tax accrual adjustments | - | 17 | |||||||||
Oil, gas and NGL derivatives | 177 | 112 | |||||||||
Interest rate and other financial instruments | 32 | 21 | |||||||||
Adjusted earnings (Non-GAAP) | $ | 1,322 | |||||||||
Diluted share count | 404 | ||||||||||
Adjusted diluted earnings per share (Non-GAAP) | $ | 3.26 | |||||||||
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) | |||||||||||
December 31, | |||||||||||
2012 | 2011 | ||||||||||
Total debt (GAAP) | $ | 11,644 | $ | 9,780 | |||||||
Adjustments: | |||||||||||
Cash and short-term investments | 6,980 | 7,058 | |||||||||
Net debt (Non-GAAP) | $ | 4,664 | $ | 2,722 | |||||||
Total debt | $ | 11,644 | $ | 9,780 | |||||||
Stockholders' equity | 21,278 | 21,430 | |||||||||
Total capitalization (GAAP) | $ | 32,922 | $ | 31,210 | |||||||
Net debt | $ | 4,664 | $ | 2,722 | |||||||
Stockholders' equity | 21,278 | 21,430 | |||||||||
Adjusted capitalization (Non-GAAP) | $ | 25,942 | $ | 24,152 | |||||||
FINANCIAL AND OPERATIONAL INFORMATION
NON-GAAP FINANCIAL MEASURES
Drill-bit capital is defined as costs incurred less asset retirement costs and proved acquisition costs. Drill-bit capital is a Non-GAAP measure. Devon believes drill-bit capital is relevant because it provides additional insight into costs associated with current year exploration and development activities. Certain securities analysts also use this methodology to measure Devon’s performance. It should be noted that the actual costs of reserves added through Devon’s drilling program will differ, sometimes significantly, from the direct comparison of capital spent and reserves added in any given period due to the timing of capital expenditures and reserve bookings.
RECONCILIATION TO GAAP INFORMATION | ||||||||||||
(in millions) | ||||||||||||
Total | ||||||||||||
Year Ended December 31, | ||||||||||||
2012 | 2011 | |||||||||||
Costs Incurred (GAAP) | $ | 8,005 | $ | 6,943 | ||||||||
Less: | ||||||||||||
Asset retirement costs | 415 |
(4 |
) |
|||||||||
Proved acquisition costs | 73 | 48 | ||||||||||
Drill-bit capital (Non-GAAP) | $ | 7,517 |
$ |
6,899 |
||||||||
United States | ||||||||||||
Year Ended December 31, | ||||||||||||
2012 | 2011 | |||||||||||
Costs Incurred (GAAP) | $ | 5,896 | $ | 5,287 | ||||||||
Less: | ||||||||||||
Asset retirement costs | 146 |
(6 |
) |
|||||||||
Proved acquisition costs | 2 | 34 | ||||||||||
Drill-bit capital (Non-GAAP) | $ | 5,748 |
$ |
5,259 |
||||||||
Canada | ||||||||||||
Year Ended December 31, | ||||||||||||
2012 | 2011 | |||||||||||
Costs Incurred (GAAP) | $ | 2,109 | $ | 1,656 | ||||||||
Less: | ||||||||||||
Asset retirement costs | 269 |
2 |
||||||||||
Proved acquisition costs | 71 | 14 | ||||||||||
Drill-bit capital (Non-GAAP) | $ | 1,769 |
$ |
1,640 |
Source:
Devon Energy Corporation
Investor Contacts
Scott Coody,
405-552-4735
or
Shea Snyder, 405-552-4782
or
Media
Contact
Chip Minty, 405-228-8647