Devon Energy Announces Three-Year Outlook and Detailed 2018 Guidance; Reports Fourth Quarter Earnings Results
Download
Three-Year Outlook Highlights
More detailed commentary regarding Devon’s three-year business outlook is available within its fourth-quarter 2017 operations report at www.devonenergy.com. Outlook highlights from the report include:
- Greater than 15 percent corporate-level rates of return
-
$2.5 billion of cumulative free cash flow through 2020 -
Delaware and STACK oil production CAGR of greater than 25 percent - Per-unit cash cost savings of approximately 15 percent by 2020
-
Potential to monetize more than
$5 billion of non-core assets - Positioned for sustainable increase of cash to shareholders
“Devon has reached an inflection point by building operating momentum
across its U.S. resource plays and has successfully transitioned these
world-class assets into full-field development,” said
“With our disciplined multi-year plan, Devon will accelerate value
creation through the pursuit of capital-efficient cash-flow growth and
portfolio simplification, not top-line production growth,” said Hager.
“Looking beyond our initial priority of reducing up to
In early 2018, production growth has accelerated in the company’s
The substantial increase in daily production is driven by higher
operated completion activity in the
Timing of Non-Operated Activity Limits Fourth Quarter Production
Devon’s net production averaged 548,000 Boe per day in the fourth quarter of 2017. Of this total, oil production in the quarter totaled 246,000 barrels per day, which was 14,000 barrels per day below the company’s midpoint guidance.
In the fourth quarter, net production in the U.S. was limited by approximately 9,000 barrels per day primarily due to the timing of well tie-ins associated with non-operated activity in the STACK. This timing issue has been resolved with the tie-in of more than 50 non-operated wells around year end in the STACK (see “February 2018 Production Update” section for more details.)
In
Delivering Top-Tier Operated Well Productivity
Importantly, Devon’s operated well activity in the fourth quarter across
its U.S. resource plays was delivered on plan with outstanding well
productivity results. Led by the
For additional details on well results and other information about Devon’s E&P operations, please refer to the company’s fourth-quarter 2017 operations report at www.devonenergy.com.
Drilling Success Drives U.S. Oil Reserves 32 Percent Higher
Devon’s estimated proved reserves were 2.2 billion Boe on
The company’s reserve growth in 2017 came entirely from its U.S.
resource plays, where proved reserves increased 11 percent to 1.7
billion Boe. Led by Devon’s capital programs in the
Devon Converts to Successful-Efforts Accounting Method
As previously announced, in the fourth quarter, Devon changed its method of accounting for oil and gas exploration and development activities from the full-cost method to successful efforts. All reported financial results contained within this release reflect this change in accounting policy. The company has provided a supplemental information packet related to its conversion to successful efforts on its website at www.devonenergy.com, which includes a reconciliation of financial results from full cost to successful efforts for prior financial reporting periods.
Upstream Revenue Advances and EnLink Profitability Expands
The company’s upstream revenue totaled
Devon’s midstream business generated operating profits of
Devon has a 64 percent ownership interest in
Per-Unit Cost Structure Continues to Improve
Devon’s production expense, which represents field-level operating
costs, totaled
The company’s general and administrative expenses (G&A) totaled
Depreciation, depletion and amortization expense (DD&A) amounted to
Tax Reform to Provide Lower Tax Rates in 2018
In late 2017, significant changes to the U.S. federal income tax code were signed into law with legislation commonly referred to as the “Tax Cuts and Jobs Act.” This tax legislation did not have a material impact to Devon’s fourth-quarter 2017 results. In 2018 and beyond, Devon expects the tax reform to have an overall positive impact on its business. This benefit is primarily due to the U.S. corporate tax rate being lowered from 35 percent to 21 percent along with the repeal of alternative minimum tax provisions. The company will also benefit from legislation allowing the tax-efficient repatriation of future Canadian earnings to the U.S.
Higher-Margin Production Expands Cash Flow 94 Percent in 2017
In the fourth quarter of 2017, Devon’s operating cash flow totaled
For the fourth quarter, Devon’s reported net earnings totaled
Financial Position Remains Strong
The company exited the fourth quarter with
Canadian Oil Swaps Protecting Cash Flow in 2018
Further bolstering the company’s financial strength is its hedge position in 2018. The company currently has around half of its expected oil and gas production protected in 2018. These contracts consist of collars and swaps based off the West Texas Intermediate (WTI) oil benchmark and the Henry Hub natural gas index. The volume and pricing details associated with the company’s hedges are provided in the tables within this release.
Also of note, the company has secured Western Canadian Select (WCS)
basis swaps on approximately 50 percent of its estimated Canadian oil
production in 2018. These attractive WCS basis swaps are locked-in at
2018 Capital and Production Outlook
Detailed forward-looking guidance for the first quarter and full-year
2018 is provided later in the release. A notable component of this
outlook is Devon’s upstream capital budget of
On a retained asset basis, Devon’s upstream capital plans are expected to drive U.S. oil production growth of approximately 14 percent compared to 2017. The trajectory of Devon’s U.S. oil production profile is expected to steadily advance throughout the year and exit 2018 at rates more than 25 percent higher than the 2017 average.
Also of note, reflected in Devon’s forward-looking revenue and cost guidance are new revenue recognition accounting rules that will change the way certain processing fees are presented for natural gas and natural gas liquids. Historically, these fees have been recorded as a reduction to revenue. Now, these fees will be recorded directly to production expense beginning in the first quarter of 2018. This accounting change will have no impact to per-unit cash margin or net earnings but will result in higher price realizations, increased revenues and increased production expenses.
Non-GAAP Reconciliations
Pursuant to regulatory disclosure requirements, Devon is required to reconcile non-GAAP (generally accepted accounting principles) financial measures to the related GAAP information. Core earnings and core earnings per share and other items referenced within the commentary of this release are non-GAAP financial measures. Reconciliations of these and other non-GAAP measures are provided within the tables of this release.
Conference Call Webcast and Supplemental Earnings Materials
Also included with today’s release is the company’s detailed operations
report that is available on the company’s website at www.devonenergy.com.
The company’s fourth-quarter conference call will be held at
Forward-Looking Statements
This release includes "forward-looking statements" as defined by the
About
DEVON ENERGY CORPORATION |
|||||||||||||
FINANCIAL AND OPERATIONAL INFORMATION | |||||||||||||
PRODUCTION NET OF ROYALTIES | |||||||||||||
Quarter Ended | Year Ended | ||||||||||||
December 31, | December 31, | ||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||
Oil and bitumen (MBbls/d) | |||||||||||||
U. S. | 114 | 104 | 114 | 117 | |||||||||
Heavy Oil | 132 | 138 | 128 | 131 | |||||||||
Retained assets | 246 | 242 | 242 | 248 | |||||||||
Divested assets | — | 2 | 2 | 12 | |||||||||
Total | 246 | 244 | 244 | 260 | |||||||||
Natural gas liquids (MBbls/d) | |||||||||||||
U. S. | 106 | 89 | 99 | 102 | |||||||||
Divested assets | — | 1 | — | 14 | |||||||||
Total | 106 | 90 | 99 | 116 | |||||||||
Gas (MMcf/d) | |||||||||||||
U. S. | 1,160 | 1,198 | 1,182 | 1,263 | |||||||||
Heavy Oil | 15 | 18 | 17 | 20 | |||||||||
Retained assets | 1,175 | 1,216 | 1,199 | 1,283 | |||||||||
Divested assets | — | 5 | 4 | 130 | |||||||||
Total | 1,175 | 1,221 | 1,203 | 1,413 | |||||||||
Oil equivalent (MBoe/d) | |||||||||||||
U. S. | 414 | 392 | 410 | 429 | |||||||||
Heavy Oil | 134 | 141 | 131 | 134 | |||||||||
Retained assets | 548 | 533 | 541 | 563 | |||||||||
Divested assets | — | 4 | 2 | 48 | |||||||||
Total | 548 | 537 | 543 | 611 | |||||||||
DEVON ENERGY CORPORATION | ||||||||||||||||
FINANCIAL AND OPERATIONAL INFORMATION |
||||||||||||||||
PRODUCTION TREND | ||||||||||||||||
2016 | 2017 | |||||||||||||||
Quarter 4 | Quarter 1 | Quarter 2 | Quarter 3 | Quarter 4 | ||||||||||||
Oil and bitumen (MBbls/d) | ||||||||||||||||
STACK | 19 | 21 | 25 | 27 | 30 | |||||||||||
Delaware Basin | 29 | 30 | 30 | 31 | 32 | |||||||||||
Rockies Oil | 11 | 13 | 13 | 12 | 15 | |||||||||||
Heavy Oil | 138 | 137 | 122 | 121 | 132 | |||||||||||
Eagle Ford | 32 | 46 | 34 | 28 | 27 | |||||||||||
Barnett Shale | 1 | 1 | 1 | 1 | 1 | |||||||||||
Other | 12 | 11 | 10 | 11 | 9 | |||||||||||
Retained assets | 242 | 259 | 235 | 231 | 246 | |||||||||||
Divested assets | 2 | 2 | 3 | 2 | — | |||||||||||
Total | 244 | 261 | 238 | 233 | 246 | |||||||||||
Natural gas liquids (MBbls/d) | ||||||||||||||||
STACK | 21 | 26 | 31 | 32 | 34 | |||||||||||
Delaware Basin | 10 | 10 | 10 | 11 | 13 | |||||||||||
Rockies Oil | 1 | 1 | 1 | 1 | 1 | |||||||||||
Eagle Ford | 11 | 15 | 10 | 12 | 13 | |||||||||||
Barnett Shale | 43 | 43 | 42 | 36 | 42 | |||||||||||
Other | 3 | 2 | 2 | 2 | 3 | |||||||||||
Retained assets | 89 | 97 | 96 | 94 | 106 | |||||||||||
Divested assets | 1 | 1 | 1 | — | — | |||||||||||
Total | 90 | 98 | 97 | 94 | 106 | |||||||||||
Gas (MMcf/d) | ||||||||||||||||
STACK | 284 | 287 | 298 | 313 | 316 | |||||||||||
Delaware Basin | 88 | 87 | 94 | 90 | 89 | |||||||||||
Rockies Oil | 17 | 15 | 17 | 11 | 17 | |||||||||||
Heavy Oil | 18 | 23 | 14 | 16 | 15 | |||||||||||
Eagle Ford | 86 | 115 | 92 | 86 | 87 | |||||||||||
Barnett Shale | 710 | 683 | 675 | 672 | 638 | |||||||||||
Other | 13 | 13 | 12 | 10 | 13 | |||||||||||
Retained assets | 1,216 | 1,223 | 1,202 | 1,198 | 1,175 | |||||||||||
Divested assets | 5 | 5 | 6 | 3 | — | |||||||||||
Total | 1,221 | 1,228 | 1,208 | 1,201 | 1,175 | |||||||||||
Oil equivalent (MBoe/d) | ||||||||||||||||
STACK | 88 | 95 | 105 | 111 | 117 | |||||||||||
Delaware Basin | 53 | 54 | 55 | 57 | 60 | |||||||||||
Rockies Oil | 15 | 17 | 18 | 15 | 19 | |||||||||||
Heavy Oil | 141 | 141 | 124 | 124 | 134 | |||||||||||
Eagle Ford | 57 | 80 | 60 | 54 | 55 | |||||||||||
Barnett Shale | 163 | 158 | 155 | 148 | 149 | |||||||||||
Other | 16 | 15 | 15 | 15 | 14 | |||||||||||
Retained assets | 533 | 560 | 532 | 524 | 548 | |||||||||||
Divested assets | 4 | 3 | 4 | 3 | — | |||||||||||
Total | 537 | 563 | 536 | 527 | 548 | |||||||||||
DEVON ENERGY CORPORATION |
|||||||||||||||||||||
FINANCIAL AND OPERATIONAL INFORMATION |
|||||||||||||||||||||
BENCHMARK PRICES | |||||||||||||||||||||
(average prices) | Quarter 4 | December YTD | |||||||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
Oil ($/Bbl) - West Texas Intermediate (Cushing) | $ | 55.49 | $ | 49.21 | $ | 50.99 | $ | 43.36 | |||||||||||||
Natural Gas ($/Mcf) - Henry Hub | $ | 2.93 | $ | 2.98 | $ | 3.11 | $ | 2.46 | |||||||||||||
REALIZED PRICES | Quarter Ended December 31, 2017 | ||||||||||||||||||||
Oil /Bitumen | NGL | Gas | Total | ||||||||||||||||||
(Per Bbl) | (Per Bbl) | (Per Mcf) | (Per Boe) | ||||||||||||||||||
United States | $ | 54.18 | $ | 18.46 | $ | 2.29 | $ | 26.18 | |||||||||||||
Canada | $ | 32.54 | N/M | N/M | $ | 31.95 | |||||||||||||||
Realized price without hedges | $ | 42.59 | $ | 18.46 | $ | 2.29 | $ | 27.59 | |||||||||||||
Cash settlements | $ | (0.38 | ) | $ | (0.30 | ) | $ | 0.19 | $ | 0.19 | |||||||||||
Realized price, including cash settlements | $ | 42.21 | $ | 18.16 | $ | 2.48 | $ | 27.78 | |||||||||||||
Quarter Ended December 31, 2016 | |||||||||||||||||||||
Oil /Bitumen | NGL | Gas | Total | ||||||||||||||||||
(Per Bbl) | (Per Bbl) | (Per Mcf) | (Per Boe) | ||||||||||||||||||
United States | $ | 46.74 | $ | 13.81 | $ | 2.34 | $ | 22.78 | |||||||||||||
Canada | $ | 25.90 | N/M | N/M | $ | 25.39 | |||||||||||||||
Realized price without hedges | $ | 34.90 | $ | 13.81 | $ | 2.34 | $ | 23.47 | |||||||||||||
Cash settlements | $ | — | $ | (0.31 | ) | $ | (0.11 | ) | $ | (0.30 | ) | ||||||||||
Realized price, including cash settlements | $ | 34.90 | $ | 13.50 | $ | 2.23 | $ | 23.17 | |||||||||||||
Year Ended December 31, 2017 | |||||||||||||||||||||
Oil /Bitumen | NGL | Gas | Total | ||||||||||||||||||
(Per Bbl) | (Per Bbl) | (Per Mcf) | (Per Boe) | ||||||||||||||||||
United States | $ | 49.41 | $ | 15.66 | $ | 2.48 | $ | 24.88 | |||||||||||||
Canada | $ | 29.99 | N/M | N/M | $ | 29.39 | |||||||||||||||
Realized price without hedges | $ | 39.23 | $ | 15.66 | $ | 2.48 | $ | 25.96 | |||||||||||||
Cash settlements | $ | 0.23 | $ | (0.10 | ) | $ | 0.08 | $ | 0.27 | ||||||||||||
Realized price, including cash settlements | $ | 39.46 | $ | 15.56 | $ | 2.56 | $ | 26.23 | |||||||||||||
Year Ended December 31, 2016 | |||||||||||||||||||||
Oil /Bitumen | NGL | Gas | Total | ||||||||||||||||||
(Per Bbl) | (Per Bbl) | (Per Mcf) | (Per Boe) | ||||||||||||||||||
United States | $ | 38.92 | $ | 9.81 | $ | 1.84 | $ | 18.34 | |||||||||||||
Canada | $ | 20.53 | N/M | N/M | $ | 20.07 | |||||||||||||||
Realized price without hedges | $ | 29.65 | $ | 9.81 | $ | 1.84 | $ | 18.72 | |||||||||||||
Cash settlements | $ | (0.43 | ) | $ | (0.11 | ) | $ | 0.07 | $ | (0.05 | ) | ||||||||||
Realized price, including cash settlements | $ | 29.22 | $ | 9.70 | $ | 1.91 | $ | 18.67 | |||||||||||||
DEVON ENERGY CORPORATION |
|||||||||||||||||||||
FINANCIAL AND OPERATIONAL INFORMATION |
|||||||||||||||||||||
CONSOLIDATED STATEMENTS OF EARNINGS | |||||||||||||||||||||
(in millions, except per share amounts) | Quarter Ended | Year Ended | |||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||
2017 | 2016* | 2017 | 2016* | ||||||||||||||||||
Upstream revenues | $ | 1,333 | $ | 988 | $ | 5,307 | $ | 3,981 | |||||||||||||
Marketing and midstream revenues | 2,650 | 1,820 | 8,642 | 6,323 | |||||||||||||||||
Total revenues | 3,983 | 2,808 | 13,949 | 10,304 | |||||||||||||||||
Production expenses(1) | 463 | 409 | 1,823 | 1,803 | |||||||||||||||||
Exploration expenses | 171 | 37 | 380 | 215 | |||||||||||||||||
Marketing and midstream expenses | 2,378 | 1,617 | 7,730 | 5,533 | |||||||||||||||||
Depreciation, depletion and amortization | 528 | 469 | 2,074 | 2,096 | |||||||||||||||||
Asset impairments | 8 | 80 | 17 | 1,310 | |||||||||||||||||
Asset dispositions | (18 | ) | (575 | ) | (217 | ) | (1,483 | ) | |||||||||||||
General and administrative expenses | 222 | 218 | 872 | 865 | |||||||||||||||||
Financing costs, net | 126 | 335 | 498 | 907 | |||||||||||||||||
Other expenses | 5 | (53 | ) | (124 | ) | 375 | |||||||||||||||
Total expenses | 3,883 | 2,537 | 13,053 | 11,621 | |||||||||||||||||
Earnings (loss) before income taxes | 100 | 271 | 896 | (1,317 | ) | ||||||||||||||||
Income tax expense (benefit) | (204 | ) | 75 | (182 | ) | 141 | |||||||||||||||
Net earnings (loss) | 304 | 196 | 1,078 | (1,458 | ) | ||||||||||||||||
Net earnings (loss) attributable to noncontrolling interests |
121 | (11 | ) | 180 | (402 | ) | |||||||||||||||
Net earnings (loss) attributable to Devon | $ | 183 | $ | 207 | $ | 898 | $ | (1,056 | ) | ||||||||||||
Net earnings (loss) per share attributable to Devon: | |||||||||||||||||||||
Basic | $ | 0.35 | $ | 0.41 | $ | 1.71 | $ | (2.09 | ) | ||||||||||||
Diluted | $ | 0.35 | $ | 0.41 | $ | 1.70 | $ | (2.09 | ) | ||||||||||||
Weighted average common shares outstanding: | |||||||||||||||||||||
Basic | 525 | 524 | 525 | 513 | |||||||||||||||||
Diluted | 528 | 526 | 528 | 513 | |||||||||||||||||
* Prior year amounts have been recast due to change in accounting principle. | |||||||||||||||||||||
(1) PRODUCTION EXPENSES | |||||||||||||||||
(in millions) | Quarter Ended December 31, | Year Ended December 31, 2017 | |||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||
Lease operating expense | $ | 236 | $ | 209 | $ | 927 | $ | 1,027 | |||||||||
Gathering & transportation | 163 | 158 | 647 | 555 | |||||||||||||
Production taxes | 51 | 32 | 194 | 147 | |||||||||||||
Property taxes | 13 | 10 | 55 | 74 | |||||||||||||
Production expenses | $ | 463 | $ | 409 | $ | 1,823 | $ | 1,803 | |||||||||
DEVON ENERGY CORPORATION |
|||||||||||||||||||||
FINANCIAL AND OPERATIONAL INFORMATION |
|||||||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||||||||
(in millions) | Quarter Ended | Year Ended | |||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||
2017 | 2016* | 2017 | 2016* | ||||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||||
Net earnings (loss) | $ | 304 | $ | 196 | $ | 1,078 | $ | (1,458 | ) | ||||||||||||
Adjustments to reconcile net earnings (loss) to net cash from operating activities: |
|||||||||||||||||||||
Depreciation, depletion and amortization | 528 | 469 | 2,074 | 2,096 | |||||||||||||||||
Exploratory dry hole expense and unproved leasehold impairments | 139 | 5 | 219 | 113 | |||||||||||||||||
Asset impairments | 8 | 80 | 17 | 1,310 | |||||||||||||||||
Gains and losses on asset sales | (18 | ) | (575 | ) | (217 | ) | (1,483 | ) | |||||||||||||
Deferred income tax expense (benefit) | (245 | ) | 47 | (294 | ) | 41 | |||||||||||||||
Commodity derivatives | 57 | 171 | (157 | ) | 201 | ||||||||||||||||
Cash settlements on commodity derivatives | 10 | (14 | ) | 53 | 1 | ||||||||||||||||
Other derivatives and financial instruments | 7 | (144 | ) | 23 | 185 | ||||||||||||||||
Cash settlements on other derivatives and financial instruments |
(6 | ) | 5 | (6 | ) | (143 | ) | ||||||||||||||
Asset retirement obligation accretion | 15 | 17 | 62 | 75 | |||||||||||||||||
Share-based compensation | 47 | 40 | 198 | 233 | |||||||||||||||||
Other | 16 | 337 | (122 | ) | 270 | ||||||||||||||||
Net change in working capital | (73 | ) | (184 | ) | 21 | 24 | |||||||||||||||
Change in long-term other assets | (58 | ) | 26 | (46 | ) | 36 | |||||||||||||||
Change in long-term other liabilities | (6 | ) | (8 | ) | 6 | (1 | ) | ||||||||||||||
Net cash from operating activities | 725 | 468 | 2,909 | 1,500 | |||||||||||||||||
Cash flows from investing activities: | |||||||||||||||||||||
Capital expenditures | (799 | ) | (593 | ) | (2,759 | ) | (2,047 | ) | |||||||||||||
Acquisitions of property, equipment and businesses | (7 | ) | — | (46 | ) | (1,641 | ) | ||||||||||||||
Divestitures of property and equipment | 101 | 1,224 | 417 | 3,113 | |||||||||||||||||
Proceeds from sale of investment | — | — | 190 | — | |||||||||||||||||
Other | (7 | ) | (26 | ) | (12 | ) | (19 | ) | |||||||||||||
Net cash from investing activities | (712 | ) | 605 | (2,210 | ) | (594 | ) | ||||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||
Borrowings of long-term debt, net of issuance costs | 168 | 483 | 2,376 | 2,145 | |||||||||||||||||
Repayments of long-term debt | (168 | ) | (1,687 | ) | (2,118 | ) | (4,409 | ) | |||||||||||||
Payment of installment payable | — | — | (250 | ) | — | ||||||||||||||||
Net short-term debt repayments | — | — | — | (626 | ) | ||||||||||||||||
Early retirement of debt | — | (183 | ) | (6 | ) | (265 | ) | ||||||||||||||
Issuance of common stock | — | — | — | 1,469 | |||||||||||||||||
Issuance of subsidiary units | 15 | 57 | 501 | 892 | |||||||||||||||||
Dividends paid on common stock | (32 | ) | (31 | ) | (127 | ) | (221 | ) | |||||||||||||
Contributions from noncontrolling interests | 10 | 17 | 57 | 168 | |||||||||||||||||
Distributions to noncontrolling interests | (107 | ) | (80 | ) | (354 | ) | (304 | ) | |||||||||||||
Shares exchanged for tax withholdings | (1 | ) | (5 | ) | (68 | ) | (35 | ) | |||||||||||||
Other | — | (4 | ) | (2 | ) | (10 | ) | ||||||||||||||
Net cash from financing activities | (115 | ) | (1,433 | ) | 9 | (1,196 | ) | ||||||||||||||
Effect of exchange rate changes on cash | (6 | ) | (66 | ) | 6 | (61 | ) | ||||||||||||||
Net change in cash and cash equivalents | (108 | ) | (426 | ) | 714 | (351 | ) | ||||||||||||||
Cash and cash equivalents at beginning of period | 2,781 | 2,385 | 1,959 | 2,310 | |||||||||||||||||
Cash and cash equivalents at end of period | $ | 2,673 | $ | 1,959 | $ | 2,673 | $ | 1,959 | |||||||||||||
* Prior year amounts have been recast due to change in accounting principle. | |||||||||||||||||||||
DEVON ENERGY CORPORATION |
||||||||||
FINANCIAL AND OPERATIONAL INFORMATION |
||||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||||
(in millions) | December 31, | December 31, | ||||||||
2017 | 2016* | |||||||||
Current assets: | ||||||||||
Cash and cash equivalents | $ | 2,673 | $ | 1,959 | ||||||
Accounts receivable | 1,670 | 1,356 | ||||||||
Assets held for sale | — | 193 | ||||||||
Other current assets | 448 | 264 | ||||||||
Total current assets | 4,791 | 3,772 | ||||||||
Oil and gas property and equipment, based on successful efforts
accounting, net |
13,318 | 12,998 | ||||||||
Midstream and other property and equipment, net | 7,853 | 7,535 | ||||||||
Total property and equipment, net | 21,171 | 20,533 | ||||||||
Goodwill | 2,383 | 2,383 | ||||||||
Other long-term assets | 1,896 | 1,987 | ||||||||
Total assets | $ | 30,241 | $ | 28,675 | ||||||
Current liabilities: | ||||||||||
Accounts payable | $ | 819 | $ | 642 | ||||||
Revenues and royalties payable | 1,180 | 908 | ||||||||
Short-term debt | 115 | — | ||||||||
Other current liabilities | 1,201 | 1,066 | ||||||||
Total current liabilities | 3,315 | 2,616 | ||||||||
Long-term debt | 10,291 | 10,154 | ||||||||
Asset retirement obligations | 1,113 | 1,226 | ||||||||
Other long-term liabilities | 583 | 894 | ||||||||
Deferred income taxes | 835 | 1,063 | ||||||||
Equity: | ||||||||||
Common stock | 53 | 52 | ||||||||
Additional paid-in capital | 7,333 | 7,237 | ||||||||
Retained earnings (accumulated deficit) | 702 | (69 | ) | |||||||
Accumulated other comprehensive earnings | 1,166 | 1,054 | ||||||||
Total stockholders’ equity attributable to Devon | 9,254 | 8,274 | ||||||||
Noncontrolling interests | 4,850 | 4,448 | ||||||||
Total equity | 14,104 | 12,722 | ||||||||
Total liabilities and equity | $ | 30,241 | $ | 28,675 | ||||||
Common shares outstanding | 525 | 523 | ||||||||
* Prior year amounts have been recast due to change in accounting principle. | ||||||||||
DEVON ENERGY CORPORATION |
|||||||||||||||||||||
FINANCIAL AND OPERATIONAL INFORMATION |
|||||||||||||||||||||
CONSOLIDATING STATEMENTS OF OPERATIONS | |||||||||||||||||||||
(in millions) | Quarter Ended December 31, 2017 | ||||||||||||||||||||
Devon U.S. & |
EnLink | Eliminations | Total | ||||||||||||||||||
Upstream revenues | $ | 1,333 | $ | — | $ | — | $ | 1,333 | |||||||||||||
Marketing and midstream revenues | 1,048 | 1,756 | (154 | ) | 2,650 | ||||||||||||||||
Total revenues | 2,381 | 1,756 | (154 | ) | 3,983 | ||||||||||||||||
Production expenses | 463 | — | — | 463 | |||||||||||||||||
Exploration expenses | 171 | — | — | 171 | |||||||||||||||||
Marketing and midstream expenses | 1,048 | 1,484 | (154 | ) | 2,378 | ||||||||||||||||
Depreciation, depletion and amortization | 389 | 139 | — | 528 | |||||||||||||||||
Asset impairments | — | 8 | — | 8 | |||||||||||||||||
Asset dispositions | (17 | ) | (1 | ) | — | (18 | ) | ||||||||||||||
General and administrative expenses | 192 | 30 | — | 222 | |||||||||||||||||
Financing costs, net | 78 | 48 | — | 126 | |||||||||||||||||
Other expenses | 10 | (5 | ) | — | 5 | ||||||||||||||||
Total expenses | 2,334 | 1,703 | (154 | ) | 3,883 | ||||||||||||||||
Earnings before income taxes | 47 | 53 | — | 100 | |||||||||||||||||
Income tax expense (benefit) | 3 | (207 | ) | — | (204 | ) | |||||||||||||||
Net earnings | 44 | 260 | — | 304 | |||||||||||||||||
Net earnings attributable to noncontrolling interests | — | 121 | — | 121 | |||||||||||||||||
Net earnings attributable to Devon | $ | 44 | $ | 139 | $ | — | $ | 183 | |||||||||||||
OTHER KEY STATISTICS |
||||||||||||||||||||
(in millions) | Quarter Ended December 31, 2017 | |||||||||||||||||||
Devon U.S. & |
EnLink | Eliminations | Total | |||||||||||||||||
Cash flow statement related items: | ||||||||||||||||||||
Operating cash flow | $ | 553 | $ | 172 | $ | — | $ | 725 | ||||||||||||
Divestitures of property and equipment | $ | 101 | $ | — | $ | — | $ | 101 | ||||||||||||
Capital expenditures | $ | (670 | ) | $ | (129 | ) | $ | — | $ | (799 | ) | |||||||||
EnLink distributions received (paid) | $ | 66 | $ | (173 | ) | $ | — | $ | (107 | ) | ||||||||||
Balance sheet statement items: | ||||||||||||||||||||
Net debt (1) | $ | 4,222 | $ | 3,511 | $ | — | $ | 7,733 |
(1) Net debt is a non-GAAP measure. For a reconciliation of the comparable GAAP measure, see "Non-GAAP Financial Measures" later in this release.
DEVON ENERGY CORPORATION | |||||||||
FINANCIAL AND OPERATIONAL INFORMATION | |||||||||
CAPITAL EXPENDITURES | |||||||||
(in millions) | Quarter Ended | Year Ended | |||||||
December 31, 2017 | December 31, 2017 | ||||||||
Exploration and development capital | $ | 648 | $ | 1,947 | |||||
Land and other acquisitions | 9 | 56 | |||||||
Exploration and production (E&P) capital | 657 | 2,003 | |||||||
Capitalized interest | 18 | 69 | |||||||
Other | 33 | 97 | |||||||
Devon capital expenditures (1) | $ | 708 | $ | 2,169 |
(1) Excludes
COSTS INCURRED | Total | ||||||||
(in millions) | Year Ended December 31, | ||||||||
2017 | 2016* | ||||||||
Property acquisition costs: | |||||||||
Proved properties | $ | 2 | $ | 237 | |||||
Unproved properties | 54 | 1,358 | |||||||
Exploration costs | 677 | 360 | |||||||
Development costs | 1,261 | 929 | |||||||
Costs incurred | $ | 1,994 | $ | 2,884 | |||||
United States | |||||||||
Year Ended December 31, | |||||||||
2017 | 2016* | ||||||||
Property acquisition costs: | |||||||||
Proved properties | $ | 2 | $ | 237 | |||||
Unproved properties | 50 | 1,356 | |||||||
Exploration costs | 590 | 282 | |||||||
Development costs | 1,036 | 875 | |||||||
Costs incurred | $ | 1,678 | $ | 2,750 | |||||
Canada | |||||||||
Year Ended December 31, | |||||||||
2017 | 2016* | ||||||||
Property acquisition costs: | |||||||||
Proved properties | $ | — | $ | — | |||||
Unproved properties | 4 | 2 | |||||||
Exploration costs | 87 | 78 | |||||||
Development costs | 225 | 54 | |||||||
Costs incurred | $ | 316 | $ | 134 |
* Prior year amounts have been recast due to change in accounting principle.
DEVON ENERGY CORPORATION |
|||||||||||||||||
FINANCIAL AND OPERATIONAL INFORMATION |
|||||||||||||||||
RESERVES RECONCILIATION | |||||||||||||||||
Total | |||||||||||||||||
Oil / Bitumen |
Gas |
NGL |
Total |
||||||||||||||
As of December 31, 2016: | |||||||||||||||||
Proved developed | 367 | 5,377 | 387 | 1,649 | |||||||||||||
Proved undeveloped | 328 | 254 | 38 | 409 | |||||||||||||
Total Proved | 695 | 5,631 | 425 | 2,058 | |||||||||||||
Revisions due to prices | (26 | ) | 399 | 32 | 73 | ||||||||||||
Revisions other than price | (2 | ) | 2 | (10 | ) | (12 | ) | ||||||||||
Extensions and discoveries | 106 | 403 | 63 | 237 | |||||||||||||
Production | (89 | ) | (439 | ) | (36 | ) | (198 | ) | |||||||||
Sale of reserves | (3 | ) | (9 | ) | (1 | ) | (6 | ) | |||||||||
As of December 31, 2017: | |||||||||||||||||
Proved developed | 393 | 5,632 | 410 | 1,742 | |||||||||||||
Proved undeveloped | 288 | 355 | 63 | 410 | |||||||||||||
Total Proved | 681 | 5,987 | 473 | 2,152 | |||||||||||||
United States | |||||||||||||||||
Oil / Bitumen |
Gas |
NGL |
Total |
||||||||||||||
As of December 31, 2016: | |||||||||||||||||
Proved developed | 160 | 5,361 | 387 | 1,439 | |||||||||||||
Proved undeveloped | 34 | 254 | 38 | 115 | |||||||||||||
Total Proved | 194 | 5,615 | 425 | 1,554 | |||||||||||||
Revisions due to prices | 12 | 398 | 32 | 111 | |||||||||||||
Revisions other than price | 6 | — | (10 | ) | (5 | ) | |||||||||||
Extensions and discoveries | 90 | 403 | 63 | 221 | |||||||||||||
Production | (42 | ) | (433 | ) | (36 | ) | (150 | ) | |||||||||
Sale of reserves | (3 | ) | (9 | ) | (1 | ) | (6 | ) | |||||||||
As of December 31, 2017: | |||||||||||||||||
Proved developed | 178 | 5,619 | 410 | 1,524 | |||||||||||||
Proved undeveloped | 79 | 355 | 63 | 201 | |||||||||||||
Total Proved | 257 | 5,974 | 473 | 1,725 | |||||||||||||
Canada | |||||||||||||||||
Oil / Bitumen |
Gas |
NGL |
Total |
||||||||||||||
As of December 31, 2016: | |||||||||||||||||
Proved developed | 207 | 16 | — | 210 | |||||||||||||
Proved undeveloped | 294 | — | — | 294 | |||||||||||||
Total Proved | 501 | 16 | — | 504 | |||||||||||||
Revisions due to prices | (38 | ) | 1 | — | (38 | ) | |||||||||||
Revisions other than price | (8 | ) | 2 | — | (7 | ) | |||||||||||
Extensions and discoveries | 16 | — | — | 16 | |||||||||||||
Production | (47 | ) | (6 | ) | — | (48 | ) | ||||||||||
As of December 31, 2017: | |||||||||||||||||
Proved developed | 215 | 13 | — | 218 | |||||||||||||
Proved undeveloped | 209 | — | — | 209 | |||||||||||||
Total Proved | 424 | 13 | — | 427 | |||||||||||||
FINANCIAL AND OPERATIONAL INFORMATION
NON-GAAP FINANCIAL MEASURES
This release includes non-GAAP financial measures. These non-GAAP measures are not alternatives to GAAP measures, and you should not consider these non-GAAP measures in isolation or as a substitute for analysis of our results as reported under GAAP. Below is additional disclosure regarding each of the non-GAAP measures used in this release, including reconciliations to their most directly comparable GAAP measure.
CORE EARNINGS
Devon’s reported net earnings include items of income and expense that are typically excluded by securities analysts in their published estimates of the company’s financial results. Accordingly, the company also uses the measures of core earnings and core earnings per share attributable to Devon. Devon believes these non-GAAP measures facilitate comparisons of its performance to earnings estimates published by securities analysts. Devon also believes these non-GAAP measures can facilitate comparisons of its performance between periods and to the performance of its peers. The following table summarizes the effects of these items on fourth-quarter 2017 earnings.
(in millions, except per share amounts) | Quarter Ended December 31, 2017 | ||||||||||||||||||||
Before-tax | After-tax |
After |
Per Diluted |
||||||||||||||||||
Earnings attributable to Devon (GAAP) | $ | 100 | $ | 304 | $ | 183 | $ | 0.35 | |||||||||||||
Adjustments: | |||||||||||||||||||||
Asset and exploration impairments | 146 | 94 | 91 | 0.18 | |||||||||||||||||
Fair value changes in financial instruments and foreign currency | 74 | 30 | 31 | 0.06 | |||||||||||||||||
Asset dispositions | (18 | ) | (11 | ) | (11 | ) | (0.02 | ) | |||||||||||||
Legal entity restructuring | — | (86 | ) | (86 | ) | (0.16 | ) | ||||||||||||||
Deferred tax asset valuation allowance | — | 103 | 103 | 0.18 | |||||||||||||||||
U.S. tax reform | — | (211 | ) | (112 | ) | (0.21 | ) | ||||||||||||||
Core earnings attributable to Devon (Non-GAAP) | $ | 302 | $ | 223 | $ | 199 | $ | 0.38 | |||||||||||||
NET DEBT
Devon defines net debt as debt less cash and cash equivalents and net debt attributable to the consolidation of EnLink Midstream as presented in the following table. Devon believes that netting these sources of cash against debt and adjusting for EnLink net debt provides a clearer picture of the future demands on cash from Devon to repay debt.
(in millions) | December 31, 2017 | |||||||||||||||
Devon U.S. & Canada | EnLink | Devon Consolidated | ||||||||||||||
Total debt (GAAP) | $ | 6,864 | $ | 3,542 | $ | 10,406 | ||||||||||
Less cash and cash equivalents | (2,642 | ) | (31 | ) | (2,673 | ) | ||||||||||
Net debt (Non-GAAP) | $ | 4,222 | $ | 3,511 | $ | 7,733 | ||||||||||
DEVON ENERGY CORPORATION |
|||||||||||||
FORWARD LOOKING GUIDANCE |
|||||||||||||
PRODUCTION GUIDANCE | |||||||||||||
Quarter 1 | Full Year | ||||||||||||
Low | High | Low | High | ||||||||||
Oil and bitumen (MBbls/d) | |||||||||||||
U.S. | 117 | 122 | 128 | 133 | |||||||||
Heavy Oil | 125 | 130 | 125 | 130 | |||||||||
Total | 242 | 252 | 253 | 263 | |||||||||
Natural gas liquids (MBbls/d) | 98 | 103 | 105 | 110 | |||||||||
Gas (MMcf/d) | |||||||||||||
U.S. | 1,125 | 1,175 | 1,150 | 1,200 | |||||||||
Heavy Oil | 14 | 16 | 14 | 16 | |||||||||
Total | 1,139 | 1,191 | 1,164 | 1,216 | |||||||||
Oil equivalent (MBoe/d) | |||||||||||||
U.S. | 403 | 421 | 425 | 443 | |||||||||
Heavy Oil | 127 | 133 | 127 | 133 | |||||||||
Total | 530 | 554 | 552 | 576 | |||||||||
PRICE REALIZATIONS GUIDANCE | |||||||||||||||||||||||||||||||||||||
Quarter 1 | Full Year | ||||||||||||||||||||||||||||||||||||
Low | High | Low | High | ||||||||||||||||||||||||||||||||||
Oil and bitumen - % of WTI | |||||||||||||||||||||||||||||||||||||
U.S. | 95 | % | 100 | % | 95 | % | 100 | % | |||||||||||||||||||||||||||||
Canada | 25 | % | 35 | % | 25 | % | 50 | % | |||||||||||||||||||||||||||||
NGL - realized price(1) | $ | 22 | $ | 27 | $ | 20 | $ | 25 | |||||||||||||||||||||||||||||
Natural gas - % of Henry Hub(1) | 75% | 85 | % | 75 | % | 85 | % | ||||||||||||||||||||||||||||||
OTHER GUIDANCE ITEMS | |||||||||||||||||||||||||||||||||||||
Quarter 1 | Full Year | ||||||||||||||||||||||||||||||||||||
($ millions, except %) | Low | High | Low | High | |||||||||||||||||||||||||||||||||
Marketing & midstream operating profit | $ | 260 | $ | 280 | $ | 1,050 | $ | 1,150 | |||||||||||||||||||||||||||||
Production expenses(1)(2) | $ | 500 | $ | 550 | $ | 2,100 | $ | 2,200 | |||||||||||||||||||||||||||||
Exploration expenses | $ | 25 | $ | 35 | $ | 90 | $ | 100 | |||||||||||||||||||||||||||||
Depreciation, depletion and amortization | $ | 530 | $ | 580 | $ | 2,300 | $ | 2,400 | |||||||||||||||||||||||||||||
General & administrative expenses | $ | 210 | $ | 230 | $ | 800 | $ | 850 | |||||||||||||||||||||||||||||
Financing costs, net | $ | 115 | $ | 125 | $ | 465 | $ | 515 | |||||||||||||||||||||||||||||
Other expenses | $ | 15 | $ | 20 | $ | 60 | $ | 80 | |||||||||||||||||||||||||||||
Current income tax rate | 0% | 5% | 0% | 5% | |||||||||||||||||||||||||||||||||
Deferred income tax rate | 20% | 25% | 20% | 25% | |||||||||||||||||||||||||||||||||
Total income tax rate | 20% | 30% | 20% | 30% | |||||||||||||||||||||||||||||||||
Net earnings attributable to noncontrolling interests | $ | 30 | $ | 50 | $ | 150 | $ | 200 |
|
||||||||||||||||||||||||||||
CAPITAL EXPENDITURES GUIDANCE | |||||||||||||||||||||||||||||||||||||
Quarter 1 | Full Year | ||||||||||||||||||||||||||||||||||||
(in millions) | Low | High | Low | High | |||||||||||||||||||||||||||||||||
Exploration and production | $ | 550 | $ | 650 | $ | 2,200 | $ | 2,400 | |||||||||||||||||||||||||||||
Capitalized interest | 15 | 20 | 60 | 90 | |||||||||||||||||||||||||||||||||
Other | 20 | 30 | 75 | 125 | |||||||||||||||||||||||||||||||||
Devon capital expenditures (3) | $ | 585 | $ | 700 | $ | 2,335 | $ | 2,615 | |||||||||||||||||||||||||||||
(1) In 2018, Devon adopted new accounting regulations that will change the way certain processing fees are presented for natural gas and natural gas liquids. Historically, these fees have been recorded as a reduction to revenue. Now, these fees will be recorded directly to production expense beginning in the first quarter of 2018 and prior periods will be recast for consistent presentation. This accounting change will have no impact to per-unit cash margin or net earnings but will result in higher price realizations, increased revenues and increased production expenses.
(2) Production expense includes LOE, transportation, gathering and production and property taxes.
(3) Excludes capital expenditures related to EnLink.
DEVON ENERGY CORPORATION | ||||||||||||||||||
FORWARD LOOKING GUIDANCE | ||||||||||||||||||
Oil Commodity Hedges | ||||||||||||||||||
Price Swaps | Price Collars | |||||||||||||||||
Period | Volume (Bbls/d) |
Weighted |
Volume (Bbls/d) |
Weighted |
Weighted Average |
|||||||||||||
Q1-Q4 2018 | 49,625 | $ | 52.13 | 51,860 | $ | 46.06 | $ | 56.06 | ||||||||||
Q1-Q4 2019 | 7,307 | $ | 52.22 | 6,559 | $ | 45.82 | $ | 55.82 | ||||||||||
Oil Basis Swaps | |||||||||||
Period | Index | Volume (Bbls/d) |
Weighted Average Differential to |
||||||||
Q1-Q4 2018 | Midland Sweet | 23,000 | $ | (1.02 | ) | ||||||
Q1-Q4 2018 | Argus LLS | 12,000 | $ | 3.95 | |||||||
Q1-Q4 2018 | Western Canadian Select | 75,490 | $ | (14.84 | ) | ||||||
Q1-Q4 2019 | Midland Sweet | 27,000 | $ | (0.47 | ) | ||||||
Natural Gas Commodity Hedges | ||||||||||||||||||
Price Swaps | Price Collars | |||||||||||||||||
Period | Volume (MMBtu/d) |
Weighted |
Volume |
Weighted |
Weighted Average |
|||||||||||||
Q1-Q4 2018 | 371,956 | $ | 3.06 | 197,516 | $ | 2.94 | $ | 3.26 | ||||||||||
Q1-Q4 2019 | 28,466 | $ | 2.98 | 28,466 | $ | 2.84 | $ | 3.14 | ||||||||||
Natural Gas Basis Swaps | |||||||||||
Period | Index | Volume (MMBtu/d) |
Weighted Average Differential to |
||||||||
Q1-Q4 2018 | Panhandle Eastern Pipe Line | 50,000 | $ | (0.29 | ) |
Devon’s oil derivatives settle against the average of the prompt month
NYMEX West Texas Intermediate futures price. Devon’s natural gas
derivatives settle against the Inside FERC first of the month Henry Hub
index. Commodity hedge positions are shown as of
View source version on businesswire.com: http://www.businesswire.com/news/home/20180220006627/en/
Source:
Devon Energy Corporation
Investor Contacts
Scott Coody,
405-552-4735
Chris Carr, 405-228-2496
Media Contact
John
Porretto, 405-228-7506