Devon Energy Reports Third-Quarter 2013 Results
Download- 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
Adjusting for items securities analysts typically exclude from their
published estimates, the company earned
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
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
Key Operating Highlights
The most significant contributor to the company’s Permian oil growth was
the Bone Spring play in the
Also driving oil growth in the Permian was another strong performance
from Devon’s
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
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-
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
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.
Upstream Revenue Increases 35 Percent; Midstream Profit Rises
Revenue from oil, natural gas and natural gas liquids sales totaled
Devon’s marketing and midstream operating profit reached
The company’s pre-tax expenses totaled
Operating Cash Flow Increases 18 Percent
Operating cash flow reached
Devon maintained its strong balance sheet and liquidity position during
the quarter. At
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
The transaction combines Devon’s large
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
This press release includes "forward-looking statements" as defined
by the
The
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
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
Investor Contacts
Scott Coody,
405-552-4735
or
Shea Snyder, 405-552-4782
or
Media
Contact
Chip Minty, 405-228-8647