DEVON ENERGY CORP/DE DE OK false 0001090012 0001090012 2025-02-18 2025-02-18

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 18, 2025

 

 

Devon Energy Corporation

(Exact name of registrant as specified in its charter)

 

 

 

DELAWARE   001-32318   73-1567067

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

333 W. SHERIDAN AVE.,

OKLAHOMA CITY, OKLAHOMA

    73102-5015
(Address of principal executive offices)     (Zip Code)

Registrant’s telephone number, including area code: (405) 235-3611

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

Common Stock, par value $0.10 per share   DVN   The New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 


Item 2.02

Results of Operations and Financial Condition.

On February 18, 2025, Devon Energy Corporation (the “Company”) announced its financial and operational results for the year and quarter ended December 31, 2024. In connection with this announcement, the Company provided an earnings release and certain supplemental financial information (including guidance and hedging information). Copies of these documents are furnished as Exhibits 99.1 and 99.2, respectively, to this report and, along with certain other materials, will be available on the Company’s website at www.devonenergy.com.

The information contained in this report and the exhibits hereto shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and shall not be incorporated by reference into any filings made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as may be expressly set forth by specific reference in such filing.

 

Item 9.01

Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit

 No. 

  

Description of Exhibits

99.1    Earnings release, dated February 18, 2025.
99.2    Supplemental financial information (including guidance and hedging information).
104    Cover Page Interactive Data File (embedded within the Inline XBRL document).


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

DEVON ENERGY CORPORATION
By:  

/s/ Jeffrey L. Ritenour

  Jeffrey L. Ritenour
  Executive Vice President and Chief Financial Officer

Date: February 18, 2025

Exhibit 99.1

 

LOGO    

Devon Energy Corporation

333 West Sheridan Avenue

    Oklahoma City, OK 73102-5015

Devon Energy Reports Fourth-Quarter Results

Declares and Raises Quarterly Fixed Dividend

HIGHLIGHTS

FOURTH-QUARTER 2024

 

   

Delivered $639 million of net earnings, or $0.98 per share; $756 million of core earnings, or $1.16 per share

 

   

Achieved record production of 398,000 barrels of oil per day, exceeding guidance by 3 percent

 

   

Generated $1.7 billion of operating cash flow and $738 million of free cash flow

 

   

Returned $444 million to shareholders through the fixed dividend and share repurchases

 

   

Strengthened the balance sheet by increasing cash balance to $846 million

FULL-YEAR 2024

 

   

Delivered $2.9 billion of net earnings, or $4.56 per share; $3.1 billion of core earnings, or $4.82 per share

 

   

Record performance of 737,000 barrels of oil equivalent production (Boe) per day

 

   

Generated $6.6 billion of operating cash flow and $3.0 billion of free cash flow

 

   

Returned $2.0 billion to shareholders through dividends and share repurchases

 

   

Exceeded environmental and safety targets, reducing emissions, spills and serious incidents

 

   

Increased operating scale and economic drilling inventory with the acquisition of Grayson Mill

 

   

Board approved a 9 percent increase to the quarterly fixed dividend in 2025 to $0.24 per share

2025 OUTLOOK

 

   

2025 capital program expected to be $3.8 to $4.0 billion, with more than 50 percent allocated to the Delaware Basin

 

   

2025 production anticipated to be 805,000 to 825,000 Boe per day, including 380,000 to 386,000 barrels of oil per day

 

   

Reached agreement with BPX to dissolve partnership in the Eagle Ford

 

   

Extended joint venture with Dow to develop an additional 49 wells in the Anadarko Basin

OKLAHOMA CITY – Feb. 18, 2025 – Devon Energy Corp. (NYSE: DVN) today reports fourth-quarter results, as well as declares and raises the quarterly fixed dividend. Supplemental financial tables and forward-looking guidance are available on the company’s website at www.devonenergy.com.

“I am proud to report that Devon ended 2024 with exceptionally strong results,” said Rick Muncrief, president and CEO. “Our operational performance was outstanding, underpinning robust financial outcomes and generating significant free cash flow. This success is a testament to the dedication and hard work of our entire team.

“During the fourth quarter, our diversified, multi-basin portfolio once again delivered across our assets, with the Rockies and Eagle Ford exceeding estimates due to strong new well productivity and solid base performance. In addition, the company achieved a 154 percent proved reserve replacement ratio in 2024.

“We continue to see tremendous value in our company and leaned-in on our share repurchases this quarter, buying approximately $300 million for a total $1.1 billion repurchased for the year. In addition, the Board approved a 9 percent increase to the fixed dividend beginning with the first quarter of 2025, reflecting confidence in the energy outlook and Devon’s future free cash flows.

“Looking ahead, we’re excited for the next chapter of the company under Clay’s leadership. I have complete confidence in him and the new management team and look forward to the opportunities they create for shareholders, employees, and all stakeholders by remaining true to our values and focused on Devon’s strategic priorities.” Muncrief concluded.

 

1


FINANCIAL RESULTS

Devon reported net earnings of $639 million, or $0.98 per diluted share, in the fourth quarter of 2024. Adjusting for items analysts typically exclude from estimates, the company’s core earnings were $756 million, or $1.16 per diluted share.

Operating cash flow was $1.7 billion in the fourth quarter, which fully funded the company’s capital requirements and resulted in $738 million of free cash flow for the quarter.

During the quarter, Devon’s investment-grade financial position strengthened with cash balances increasing by $170 million to a total of $846 million. The company ended the year with outstanding debt of $8.9 billion and a net debt-to-EBITDAX ratio of 1.0 times.

RETURN OF CAPITAL

Devon is committed to rewarding its shareholders by returning capital through the quarterly fixed dividend and share repurchases. During the fourth quarter the company paid $143 million in dividends and repurchased 7.7 million of its shares for $301 million. Since the inception of the share repurchase program, the company has repurchased 69.0 million shares, at a total cost of $3.3 billion.

Consistent with Devon’s strategic priority of delivering value to shareholders through a sustainable, annually growing fixed dividend, the Board of Directors raised the quarterly fixed dividend rate by 9 percent to $0.24 per share for the first quarter of 2025. The dividend is payable on Mar. 31, 2025, to shareholders of record at the close of business on Mar. 14, 2025.

OPERATING RESULTS

Devon’s capital activity in the fourth quarter averaged 24 operated drilling rigs and 6 completion crews across its asset portfolio. This level of activity resulted in 128 gross operated wells being placed online, with an average lateral length of 9,900 feet. Upstream capital spending in the fourth quarter was $872 million, 3 percent below guidance expectations. Midstream, carbon and corporate capital totaled $54 million in the quarter. The company also executed $116 million in multiple leasehold acquisitions across its portfolio, including in the Delaware, Williston and Anadarko Basins.

Devon’s oil production in the fourth quarter reached a record 398,000 barrels per day, exceeding guidance by 3 percent. Total companywide production averaged 848,000 oil-equivalent barrels (Boe) per day in the fourth quarter. This represents a 16 percent increase in production compared to the previous quarter. Production in the quarter benefited from the closing on the company’s Grayson Mill acquisition in late September, which contributed 117,000 Boe per day and 63,000 barrels of oil per day to the quarterly average.

Devon’s remaining production outperformance was primarily driven by its Eagle Ford asset, which reached 92,000 Boe per day. This production result represents a growth rate of 23 percent quarter-over-quarter, driven by 23 gross operated wells being placed online during the quarter. The outperformance was driven by strong well productivity and base production that exceeded expectations.

For the fourth quarter, Devon’s oil, gas and NGL sales totaled $3.1 billion, a 16 percent increase in revenues compared to the prior quarter. The improvement was primarily due to the increased oil production quarter over quarter, as well as from higher natural gas liquids (NGL) and natural gas pricing. The company’s realized price during the period, including commodity hedges, was $40.32 per Boe, down $0.39 per Boe from prior quarter. The decreased price realization largely reflected lower crude benchmark prices, partially offset by higher NGL and natural gas prices.

Production costs, including taxes, averaged $11.30 per Boe in the fourth quarter, a decline of 1 percent from the prior period. The largest component of production costs is lease operating expense and gathering, processing and transportation costs, which totaled $8.44 per Boe in the quarter. Effective cost management efforts and lower well workovers drove per-unit rates 10 percent below guidance expectations for the quarter.

Financing cost, net totaled $123 million in the quarter, a $35 million increase from the prior quarter. The higher expense is primarily related to the debt issued in the prior quarter related to the Grayson Mill acquisition.

Devon exited the year with estimated proved reserves of 2.2 billion Boe. Proved undeveloped reserves accounted for 20 percent of the total. Extensions and discoveries and performance revisions from the company’s drilling program added 415 million Boe of reserves in 2024, equating to a replacement rate of 154 percent of production. The capital costs (excluding property acquisition costs) to deliver these additions totaled $3.5 billion, resulting in a finding and development cost of $8.54 per Boe.

 

2


EAGLE FORD POSITION UPDATE

On Jan. 31, 2025, Devon and BPX, its partner in the Blackhawk Field in the Eagle Ford, agreed to dissolve the partnership within the play. The transaction is expected to close on Apr. 1, 2025, at which time Devon will hold approximately 46,000 net acres with greater than a 95 percent working interest and operatorship. The company will gain greater flexibility to allocate capital and anticipates material drilling & completion savings per well, significantly enhancing returns.

DOW JV EXTENSION

On Jan. 22, 2025, Devon entered into an extension agreement with Dow (NYSE: DOW) to jointly develop a portion of Devon’s Anadarko acreage in central Oklahoma. Under this agreement, Devon will monetize half of its working interest in 49 undrilled locations in exchange for approximately a $40 million drilling carry.

The average working interest is estimated at 70 percent across a mix of drilling locations. Activity in 2025 will start with the development of two drilling units in Blaine County, where drilling operations are expected to commence in the second quarter of 2025. Devon will serve as operator and is responsible for capital allocation and project timing subject to the agreement.

2025 OUTLOOK

For the full-year 2025, Devon expects production to be in the range of 805,000 to 825,000 Boe per day, representing a 2 percent increase from the company’s previous outlook. Oil volumes are expected to be in the range of 380,000 to 386,000 barrels per day. The capital requirements to deliver this production are expected to range from $3.8 billion to $4.0 billion, representing a 5 percent, or $200 million, decline from the company’s previous outlook.

In the first quarter of 2025, Devon expects oil production to average 380,000 to 386,000 barrels per day. Capital spending in the first quarter is expected to approximate $1.0 billion.

Additional details of Devon’s forward-looking guidance are available on the company’s website at www.devonenergy.com.

CONFERENCE CALL WEBCAST AND SUPPLEMENTAL EARNINGS MATERIALS

Also provided with today’s release is the company’s earnings presentation that is available on the company’s website at www.devonenergy.com. The company’s fourth-quarter conference call will be held at 10:00 a.m. Central (11:00 a.m. Eastern) on Wednesday, Feb. 19, 2025, and will serve primarily as a forum for analyst and investor questions and answers.

ABOUT DEVON ENERGY

Devon Energy is a leading oil and gas producer in the U.S. with a diversified multi-basin portfolio headlined by a world-class acreage position in the Delaware Basin. Devon’s disciplined cash-return business model is designed to achieve strong returns, generate free cash flow and return capital to shareholders, while focusing on safe and sustainable operations. For more information, please visit www.devonenergy.com.

 

Investor Contact    Media Contact   
investor.relations@dvn.com    Michelle Hindmarch   
405-228-4450    405-552-7460   

NON-GAAP DISCLOSURES

This press release includes non-GAAP (generally accepted accounting principles) financial measures. Such 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 results as reported under GAAP. Reconciliations of these non-GAAP measures and other disclosures are provided within the supplemental financial tables that are available on the company’s website and in the related Form 10-K filed with the Securities and Exchange Commission (the “SEC”).

 

3


FORWARD LOOKING STATEMENTS

This press release includes “forward-looking statements” within the meaning of the federal securities laws. Such statements include those concerning strategic plans, our expectations and objectives for future operations, as well as other future events or conditions, and are often identified by use of the words and phrases “expects,” “believes,” “will,” “would,” “could,” “continue,” “may,” “aims,” “likely to be,” “intends,” “forecasts,” “projections,” “estimates,” “plans,” “expectations,” “targets,” “opportunities,” “potential,” “anticipates,” “outlook” and other similar terminology. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that Devon expects, believes or anticipates will or may occur in the future are forward-looking statements. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond our control. Consequently, actual future results could differ materially and adversely from our expectations due to a number of factors, including, but not limited to: the volatility of oil, gas and NGL prices; uncertainties inherent in estimating oil, gas and NGL reserves; the extent to which we are successful in acquiring and discovering additional reserves; the uncertainties, costs and risks involved in our operations; risks related to our hedging activities; our limited control over third parties who operate some of our oil and gas properties; midstream capacity constraints and potential interruptions in production, including from limits to the build out of midstream infrastructure; competition for assets, materials, people and capital; regulatory restrictions, compliance costs and other risks relating to governmental regulation, including with respect to federal lands, environmental matters and water disposal; climate change and risks related to regulatory, social and market efforts to address climate change; risks relating to our ESG initiatives; claims, audits and other proceedings impacting our business, including with respect to historic and legacy operations; governmental interventions in energy markets; counterparty credit risks; risks relating to our indebtedness; cybersecurity risks; the extent to which insurance covers any losses we may experience; risks related to shareholder activism; our ability to successfully complete mergers, acquisitions and divestitures; our ability to pay dividends and make share repurchases; and any of the other risks and uncertainties discussed in Devon’s 2024 Annual Report on Form 10-K (the “2024 Form 10-K”) or other filings with the SEC.

The forward-looking statements included in this press release speak only as of the date of this press release, represent management’s current reasonable expectations as of the date of this press release and are subject to the risks and uncertainties identified above as well as those described elsewhere in the 2024 Form 10-K and in other documents we file from time to time with the SEC. We cannot guarantee the accuracy of our forward-looking statements, and readers are urged to carefully review and consider the various disclosures made in the 2024 Form 10-K and in other documents we file from time to time with the SEC. All subsequent written and oral forward-looking statements attributable to Devon, or persons acting on its behalf, are expressly qualified in their entirety by the cautionary statements above. We do not undertake, and expressly disclaim, any duty to update or revise our forward-looking statements based on new information, future events or otherwise.

 

4

Exhibit 99.2

Devon Energy Fourth-Quarter 2024

Supplemental Tables

 

TABLE OF CONTENTS:    PAGE:  

Consolidated Statements of Earnings

     2  

Supplemental Information for Consolidated Statements of Earnings

     3  

Consolidated Balance Sheets

     4  

Consolidated Statements of Cash Flows

     5  

Production

     6  

Capital Expenditures, Costs Incurred and Reserves Reconciliation

     7  

Supplemental Information for Capital Expenditures

     8  

Realized Pricing

     9  

Asset Margins

     10  

Core Earnings

     11  

EBITDAX

     12  

Net Debt, Net Debt-to-EBITDAX, Free Cash Flow, Adjusted Free Cash Flow and Reinvestment Rate

     13  

 

1


CONSOLIDATED STATEMENTS OF EARNINGS

 

 

(in millions, except per share amounts)    2024     2023  
     Full Year      Quarter 4     Quarter 3      Quarter 2      Quarter 1     Quarter 4  

Oil, gas and NGL sales

   $ 11,176      $ 3,086     $ 2,665      $ 2,796      $ 2,629     $ 2,737  

Oil, gas and NGL derivatives (1)

     21        (84     227        23        (145     324  

Marketing and midstream revenues

     4,743        1,401       1,132        1,098        1,112       1,084  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total revenues

     15,940        4,403       4,024        3,917        3,596       4,145  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Production expenses (2)

     3,183        881       763        788        751       759  

Exploration expenses

     28        12       4        3        9       4  

Marketing and midstream expenses

     4,792        1,402       1,149        1,108        1,133       1,093  

Depreciation, depletion and amortization

     3,255        971       794        768        722       650  

Asset dispositions

     11        (5     —         15        1       11  

General and administrative expenses

     500        155       117        114        114       111  

Financing costs, net (3)

     363        123       88        76        76       77  

Other, net

     96        24       45        5        22       10  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total expenses

     12,228        3,563       2,960        2,877        2,828       2,715  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Earnings before income taxes

     3,712        840       1,064        1,040        768       1,430  

Income tax expense (4)

     770        187       239        185        159       269  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net earnings

     2,942        653       825        855        609       1,161  

Net earnings attributable to noncontrolling interests

     51        14       13        11        13       9  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net earnings attributable to Devon

   $ 2,891      $ 639     $ 812      $ 844      $ 596     $ 1,152  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net earnings per share:

               

Basic net earnings per share

   $ 4.58      $ 0.98     $ 1.31      $ 1.35      $ 0.95     $ 1.81  

Diluted net earnings per share

   $ 4.56      $ 0.98     $ 1.30      $ 1.34      $ 0.94     $ 1.81  

Weighted average common shares outstanding:

               

Basic

     632        650       622        626        629       635  

Diluted

     634        651       623        628        632       638  

 

2


SUPPLEMENTAL INFORMATION FOR CONSOLIDATED STATEMENTS OF EARNINGS

 

 

(1) OIL, GAS AND NGL DERIVATIVES                                     
(in millions)    2024     2023  
     Full Year     Quarter 4     Quarter 3     Quarter 2     Quarter 1     Quarter 4  

Derivative cash settlements

   $ 197     $ 58     $ 61     $ 54     $ 24     $ 8  

Derivative valuation changes

     (176     (142     166       (31     (169     316  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Oil, gas and NGL derivatives

   $ 21     $ (84   $ 227     $ 23     $ (145   $ 324  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
(2) PRODUCTION EXPENSES                                     
(in millions)    2024     2023  
     Full Year     Quarter 4     Quarter 3     Quarter 2     Quarter 1     Quarter 4  

Lease operating expense

   $ 1,574     $ 445     $ 366     $ 383     $ 380     $ 381  

Gathering, processing & transportation

     790       213       200       197       180       181  

Production taxes

     748       206       179       188       175       182  

Property taxes

     71       17       18       20       16       15  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Production expenses

   $ 3,183     $ 881     $ 763     $ 788     $ 751     $ 759  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
(3) FINANCING COSTS, NET                                     
(in millions)    2024     2023  
     Full Year     Quarter 4     Quarter 3     Quarter 2     Quarter 1     Quarter 4  

Interest based on outstanding debt

   $ 401     $ 128     $ 98     $ 88     $ 87     $ 87  

Interest income

     (62     (16     (19     (14     (13     (12

Other

     24       11       9       2       2       2  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Financing costs, net

   $ 363     $ 123     $ 88     $ 76     $ 76     $ 77  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
(4) INCOME TAX EXPENSE                                     
(in millions)    2024     2023  
     Full Year     Quarter 4     Quarter 3     Quarter 2     Quarter 1     Quarter 4  

Current expense

   $ 459     $ 119     $ 75     $ 146     $ 119     $ 105  

Deferred expense

     311       68       164       39       40       164  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expense

   $ 770     $ 187     $ 239     $ 185     $ 159     $ 269  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

3


CONSOLIDATED BALANCE SHEETS

 

 

(in millions)    2024     2023  
     Quarter 4     Quarter 3     Quarter 2     Quarter 1     Quarter 4  

Current assets:

          

Cash, cash equivalents and restricted cash

   $ 846     $ 676     $ 1,169     $ 1,149     $ 875  

Accounts receivable

     1,972       1,779       1,589       1,670       1,573  

Inventory

     294       293       258       234       249  

Other current assets

     315       484       343       345       460  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     3,427       3,232       3,359       3,398       3,157  

Oil and gas property and equipment, based on successful efforts accounting, net

     23,198       23,155       18,216       18,033       17,825  

Other property and equipment, net

     1,813       1,795       1,569       1,551       1,503  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total property and equipment, net

     25,011       24,950       19,785       19,584       19,328  

Goodwill

     753       753       753       753       753  

Right-of-use assets

     303       317       297       276       267  

Investments

     727       718       704       713       666  

Other long-term assets

     268       293       264       254       319  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 30,489     $ 30,263     $ 25,162     $ 24,978     $ 24,490  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Current liabilities:

          

Accounts payable

   $ 806     $ 995     $ 754     $ 879     $ 760  

Revenues and royalties payable

     1,432       1,423       1,363       1,268       1,222  

Short-term debt

     485       —        475       479       483  

Other current liabilities

     586       488       424       640       484  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     3,309       2,906       3,016       3,266       2,949  

Long-term debt

     8,398       8,884       5,665       5,668       5,672  

Lease liabilities

     320       328       315       301       295  

Asset retirement obligations

     770       765       691       683       643  

Other long-term liabilities

     840       820       829       841       876  

Deferred income taxes

     2,148       2,082       1,917       1,878       1,838  

Stockholders’ equity:

          

Common stock

     65       66       63       63       64  

Additional paid-in capital

     6,387       6,662       5,478       5,718       5,939  

Retained earnings

     8,166       7,670       7,132       6,509       6,195  

Accumulated other comprehensive loss

     (122     (121     (122     (123     (124

Treasury stock

     —        —        —        —        (13
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity attributable to Devon

     14,496       14,277       12,551       12,167       12,061  

Noncontrolling interests

     208       201       178       174       156  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

     14,704       14,478       12,729       12,341       12,217  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 30,489     $ 30,263     $ 25,162     $ 24,978     $ 24,490  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

4


CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

(in millions)    2024     2023  
     Full Year     Quarter 4     Quarter 3     Quarter 2     Quarter 1     Quarter 4  

Cash flows from operating activities:

            

Net earnings

   $ 2,942     $ 653     $ 825     $ 855     $ 609     $ 1,161  

Adjustments to reconcile net earnings to net cash from operating activities:

            

Depreciation, depletion and amortization

     3,255       971       794       768       722       650  

Leasehold impairments

     5       3       1       1       —        1  

Accretion of liabilities

     8       6       2       —        —        1  

Total (gains) losses on commodity derivatives

     (21     84       (227     (23     145       (324

Cash settlements on commodity derivatives

     197       58       61       54       24       8  

(Gains) losses on asset dispositions

     11       (5     —        15       1       11  

Deferred income tax expense

     311       68       164       39       40       164  

Share-based compensation

     99       24       24       27       24       23  

Other

     10       4       3       —        3       (3

Changes in assets and liabilities, net

     (217     (202     16       (201     170       45  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from operating activities

     6,600       1,664       1,663       1,535       1,738       1,737  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

            

Capital expenditures

     (3,645     (926     (877     (948     (894     (910

Acquisitions of property and equipment

     (3,808     (116     (3,602     (82     (8     (10

Divestitures of property and equipment

     24       6       —        1       17       3  

Grayson Mill acquired cash

     147       —        147       —        —        —   

Distributions from investments

     68       33       13       11       11       8  

Contributions to investments and other

     (118     (40     (30     (1     (47     (1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from investing activities

     (7,332     (1,043     (4,349     (1,019     (921     (910
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

            

Borrowings of long-term debt, net of issuance costs

     3,219       —        3,219       —        —        —   

Repayments of long-term debt

     (472     —        (472     —        —        —   

Repurchases of common stock

     (1,057     (301     (295     (256     (205     (234

Dividends paid on common stock

     (937     (143     (272     (223     (299     (488

Contributions from noncontrolling interests

     52       8       20       12       12       19  

Distributions to noncontrolling interests

     (51     (15     (10     (19     (7     (12

Shares exchanged for tax withholdings and other

     (48     1       2       (9     (42     (1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from financing activities

     706       (450     2,192       (495     (541     (716
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash

     (3     (1     1       (1     (2     3  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash

     (29     170       (493     20       274       114  

Cash, cash equivalents and restricted cash at beginning of period

     875       676       1,169       1,149       875       761  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash, cash equivalents and restricted cash at end of period

   $ 846     $ 846     $ 676     $ 1,169     $ 1,149     $ 875  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of cash, cash equivalents and restricted cash:

            

Cash and cash equivalents

   $ 811     $ 811     $ 645     $ 1,140     $ 1,126     $ 853  

Restricted cash

     35       35       31       29       23       22  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cash, cash equivalents and restricted cash

   $ 846     $ 846     $ 676     $ 1,169     $ 1,149     $ 875  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

5


PRODUCTION

 

 

     2024      2023  
     Full Year      Quarter 4      Quarter 3      Quarter 2      Quarter 1      Quarter 4  

Oil (MBbls/d)

                 

Delaware Basin

     220        221        227        221        208        208  

Rockies

     65        110        48        50        53        49  

Eagle Ford

     46        49        44        46        43        43  

Anadarko Basin

     13        14        13        14        11        13  

Other

     3        4        3        4        4        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     347        398        335        335        319        317  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Natural gas liquids (MBbls/d)

                 

Delaware Basin

     123        127        134        121        113        112  

Rockies

     21        43        15        14        12        13  

Eagle Ford

     17        21        16        17        14        15  

Anadarko Basin

     29        30        29        30        26        29  

Other

     1        —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     191        221        194        182        165        169  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Gas (MMcf/d)

                 

Delaware Basin

     732        755        764        712        695        673  

Rockies

     124        230        96        89        81        81  

Eagle Ford

     98        130        93        92        79        81  

Anadarko Basin

     241        255        241        244        223        225  

Other

     1        1        —         —         1        1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1,196        1,371        1,194        1,137        1,079        1,061  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total oil equivalent (MBoe/d)

                 

Delaware Basin

     465        474        488        461        437        433  

Rockies

     107        191        79        79        79        74  

Eagle Ford

     79        92        75        79        70        72  

Anadarko Basin

     82        87        82        84        74        79  

Other

     4        4        4        4        4        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     737        848        728        707        664        662  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

6


CAPITAL EXPENDITURES

 

 

(in millions)    2024      2023  
     Full Year      Quarter 4      Quarter 3      Quarter 2      Quarter 1      Quarter 4  

Delaware Basin

   $ 2,003      $ 448      $ 495      $ 505      $ 555      $ 506  

Rockies

     511        268        89        84        70        110  

Eagle Ford

     616        107        173        180        156        194  

Anadarko Basin

     215        44        56        56        59        51  

Other

     14        5        4        3        2        3  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total upstream capital

   $ 3,359      $ 872      $ 817      $ 828      $ 842      $ 864  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Carbon capital

     94        12        26        24        32        31  

Midstream and Corporate

     178        42        35        38        63        45  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Capital expenditures

   $ 3,631      $ 926      $ 878      $ 890      $ 937      $ 940  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Acquisitions (1)

     243        116        38        81        8        11  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total capital

   $ 3,874      $ 1,042      $ 916      $ 971      $ 945      $ 951  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Full Year and Q3 2024 exclude $5,045 million related to the Grayson Mill acquisition.

COSTS INCURRED AND RESERVES RECONCILIATION

 

 

COSTS INCURRED    Year Ended December 31,  
(in millions)    2024      2023  

Property acquisition costs:

     

Proved properties

     3,058      $ 2  

Unproved properties

     1,949        63  

Exploration costs

     690        534  

Development costs

     2,856        3,160  
  

 

 

    

 

 

 

Costs incurred

     8,553      $ 3,759  
  

 

 

    

 

 

 

 

 

RESERVES RECONCILIATION

 

     Oil
(MMBbls)
    Gas
(Bcf)
    NGL
(MMBbls)
    Total
(MMBoe)
 

As of December 31, 2023:

        

Proved developed

     603       2,560       395       1,425  

Proved undeveloped

     183       622       105       392  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Proved

     786       3,182       500       1,817  
  

 

 

   

 

 

   

 

 

   

 

 

 

Revisions due to prices

     (9     (187     (14     (54

Revisions other than price

     3       245       31       75  

Extensions and discoveries

     129       646       104       340  

Purchase of reserves

     120       328       73       247  

Production

     (127     (438     (70     (270
  

 

 

   

 

 

   

 

 

   

 

 

 

As of December 31, 2024:

        

Proved developed

     706       3,057       500       1,715  

Proved undeveloped

     196       719       124       440  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Proved

     902       3,776       624       2,155  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

7


SUPPLEMENTAL INFORMATION FOR CAPITAL EXPENDITURES

 

GROSS OPERATED SPUDS

     2024      2023  
     Quarter 4      Quarter 3      Quarter 2      Quarter 1      Quarter 4  

Delaware Basin

     67        75        73        76        60  

Rockies

     24        8        12        4        5  

Eagle Ford

     12        28        28        30        26  

Anadarko Basin

     2        9        13        4        17  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     105        120        126        114        108  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
GROSS OPERATED WELLS TIED-IN               
     2024      2023  
     Quarter 4      Quarter 3      Quarter 2      Quarter 1      Quarter 4  

Delaware Basin

     55        55        62        59        62  

Rockies

     30        7        3        12        10  

Eagle Ford

     23        31        23        26        24  

Anadarko Basin

     20        15        26        5        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     128        108        114        102        100  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
NET OPERATED WELLS TIED-IN               
     2024      2023  
     Quarter 4      Quarter 3      Quarter 2      Quarter 1      Quarter 4  

Delaware Basin

     50        39        44        50        47  

Rockies

     27        6        2        12        7  

Eagle Ford

     13        24        15        21        20  

Anadarko Basin

     8        6        14        2        1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     98        75        75        85        75  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
AVERAGE LATERAL LENGTH               
(based on wells tied-in)    2024      2023  
     Quarter 4      Quarter 3      Quarter 2      Quarter 1      Quarter 4  

Delaware Basin

     11,500’        10,500’        10,200’        10,300’        10,300’  

Rockies

     10,150’        14,500’        15,500’        9,600’        10,950’  

Eagle Ford

     7,700’        7,600’        6,800’        6,700’        7,900’  

Anadarko Basin

     10,000’        11,000’        8,700’        10,000’        12,500’  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     9,900’        10,000’        9,300’        9,300’        9,900’  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

8


REALIZED PRICING

 

BENCHMARK PRICES

(average prices)    2024     2023  
     Full Year      Quarter 4     Quarter 3     Quarter 2     Quarter 1     Quarter 4  

Oil ($/Bbl) - West Texas Intermediate (Cushing)

   $ 75.79      $ 70.32     $ 75.20     $ 80.62     $ 77.01     $ 78.48  

Natural Gas ($/Mcf) - Henry Hub

   $ 2.27      $ 2.79     $ 2.15     $ 1.89     $ 2.25     $ 2.88  

NGL ($/Bbl) - Mont Belvieu Blended

   $ 26.71      $ 27.80     $ 25.20     $ 26.33     $ 27.51     $ 25.52  
REALIZED PRICES              
     2024     2023  
     Full Year      Quarter 4     Quarter 3     Quarter 2     Quarter 1     Quarter 4  

Oil (Per Bbl)

             

Delaware Basin

   $ 74.75      $ 69.06     $ 74.24     $ 79.62     $ 76.23     $ 77.75  

Rockies

     69.61        65.67       70.39       75.73       71.33       74.35  

Eagle Ford

     75.15        69.25       74.92       80.45       76.51       78.51  

Anadarko Basin

     73.32        67.46       73.13       78.36       74.91       77.09  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     73.78        68.11       73.74       79.10       75.40       77.32  

Cash settlements

     0.35        1.08       0.52       (0.15     (0.25     (0.34
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 74.13      $ 69.19     $ 74.26     $ 78.95     $ 75.15     $ 76.98  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Natural gas liquids (Per Bbl)

             

Delaware Basin

   $ 20.27      $ 21.79     $ 19.21     $ 19.59     $ 20.55     $ 19.93  

Rockies

     11.15        12.88       8.09       9.44       10.95       8.53  

Eagle Ford

     24.49        26.40       24.18       23.07       23.67       22.67  

Anadarko Basin

     23.67        25.45       22.35       22.16       24.77       21.44  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     20.20        21.07       19.25       19.60       20.81       19.67  

Cash settlements

     0.02        (0.06     0.11       0.11       (0.08     —   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 20.22      $ 21.01     $ 19.36     $ 19.71     $ 20.73     $ 19.67  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gas (Per Mcf)

             

Delaware Basin

   $ 0.59      $ 1.01     $ 0.04     $ 0.17     $ 1.19     $ 1.76  

Rockies

     0.03        0.59       (0.85     (0.46     (0.02     0.30  

Eagle Ford

     1.91        2.31       1.80       1.48       1.89       2.44  

Anadarko Basin

     1.91        2.27       1.74       1.70       1.92       2.38  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     0.91        1.30       0.45       0.55       1.30       1.83  

Cash settlements

     0.35        0.16       0.39       0.55       0.32       0.19  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 1.26      $ 1.46     $ 0.84     $ 1.10     $ 1.62     $ 2.02  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total oil equivalent (Per Boe)

             

Delaware Basin

   $ 41.60      $ 39.66     $ 39.85     $ 43.63     $ 43.55     $ 45.38  

Rockies

     44.67        41.37       43.11       49.22       49.74       50.41  

Eagle Ford

     51.01        46.46       50.89       54.03       53.81       54.64  

Anadarko Basin

     25.58        26.54       24.69       25.53       25.48       26.96  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     41.44        39.57       39.80       43.44       43.52       44.93  

Cash settlements

     0.73        0.75       0.91       0.85       0.39       0.14  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 42.17      $ 40.32     $ 40.71     $ 44.29     $ 43.91     $ 45.07  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

9


ASSET MARGINS

 

BENCHMARK PRICES

(average prices)    2024     2023  
     Full Year     Quarter 4     Quarter 3     Quarter 2     Quarter 1     Quarter 4  

Oil ($/Bbl) - West Texas Intermediate (Cushing)

   $ 75.79     $ 70.32     $ 75.20     $ 80.62     $ 77.01     $ 78.48  

Natural Gas ($/Mcf) - Henry Hub

   $ 2.27     $ 2.79     $ 2.15     $ 1.89     $ 2.25     $ 2.88  

NGL ($/Bbl) - Mont Belvieu Blended

   $ 26.71     $ 27.80     $ 25.20     $ 26.33     $ 27.51     $ 25.52  
PER-UNIT CASH MARGIN BY ASSET (per Boe)             
     2024     2023  
     Full Year     Quarter 4     Quarter 3     Quarter 2     Quarter 1     Quarter 4  

Delaware Basin

            

Realized price

   $ 41.60     $ 39.66     $ 39.85     $ 43.63     $ 43.55     $ 45.38  

Lease operating expenses

     (5.10     (4.93     (4.69     (5.31     (5.54     (5.46

Gathering, processing & transportation

     (2.85     (2.92     (2.79     (2.89     (2.79     (2.75

Production & property taxes

     (3.09     (2.91     (2.99     (3.31     (3.16     (3.24
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 30.56     $ 28.90     $ 29.38     $ 32.12     $ 32.06     $ 33.93  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Rockies

            

Realized price

   $ 44.67     $ 41.37     $ 43.11     $ 49.22     $ 49.74     $ 50.41  

Lease operating expenses

     (9.82     (8.63     (10.83     (10.43     (11.06     (11.93

Gathering, processing & transportation

     (1.85     (1.22     (2.33     (2.47     (2.26     (2.56

Production & property taxes

     (4.39     (3.66     (4.56     (5.22     (5.23     (5.28
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 28.61     $ 27.86     $ 25.39     $ 31.10     $ 31.19     $ 30.64  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Eagle Ford

            

Realized price

   $ 51.01     $ 46.46     $ 50.89     $ 54.03     $ 53.81     $ 54.64  

Lease operating expenses

     (6.62     (5.59     (6.57     (7.03     (7.59     (7.05

Gathering, processing & transportation

     (2.00     (2.21     (2.02     (2.03     (1.67     (1.62

Production & property taxes

     (2.67     (2.41     (2.79     (2.82     (2.73     (2.95
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 39.72     $ 36.25     $ 39.51     $ 42.15     $ 41.82     $ 43.02  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Anadarko Basin

            

Realized price

   $ 25.58     $ 26.54     $ 24.69     $ 25.53     $ 25.48     $ 26.96  

Lease operating expenses

     (3.02     (2.72     (2.92     (3.16     (3.33     (3.26

Gathering, processing & transportation

     (5.86     (5.74     (5.78     (5.70     (6.27     (5.98

Production & property taxes

     (1.20     (1.20     (1.17     (1.19     (1.24     (1.40
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 15.50     $ 16.88     $ 14.82     $ 15.48     $ 14.64     $ 16.32  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Devon - Total

            

Realized price

   $ 41.44     $ 39.57     $ 39.80     $ 43.44     $ 43.52     $ 44.93  

Lease operating expenses

     (5.83     (5.70     (5.46     (5.95     (6.29     (6.25

Gathering, processing & transportation

     (2.93     (2.74     (2.98     (3.07     (2.98     (2.97

Production & property taxes

     (3.05     (2.86     (2.95     (3.23     (3.16     (3.24
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 29.63     $ 28.27     $ 28.41     $ 31.19     $ 31.09     $ 32.47  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

10


NON-GAAP MEASURES

 

(all monetary values in millions, except per share amounts)

Devon’s earnings materials include 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 the earnings materials, including reconciliations to their most directly comparable GAAP measure.

The earnings materials may include forward-looking non-GAAP measures. The company is unable to provide reconciliations of these forward-looking non-GAAP measures, because components of the calculations are inherently unpredictable, such as changes to current assets and liabilities, the timing of changes in capital accruals, unknown future events and estimating certain future GAAP measures. The inability to reliably quantify certain components of the calculation would significantly affect the usefulness and accuracy of a reconciliation.

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 tables summarize the effects of these items on full-year, fourth-quarter and third-quarter 2024 earnings.

 

     Year Ended December 31, 2024  
     Before-tax      After-tax      After NCI      Per Diluted
Share
 

Total

           

Earnings (GAAP)

   $ 3,712      $ 2,942      $ 2,891      $ 4.56  

Adjustments:

           

Asset dispositions

     11        9        9        0.01  

Asset and exploration impairments

     5        4        4        0.01  

Fair value changes in financial instruments

     182        143        143        0.23  

Restructuring and transaction costs

     9        7        7        0.01  
  

 

 

    

 

 

    

 

 

    

 

 

 

Core earnings (Non-GAAP)

   $ 3,919      $ 3,105      $ 3,054      $ 4.82  
  

 

 

    

 

 

    

 

 

    

 

 

 
     Quarter Ended December 31, 2024  
     Before-tax      After-tax      After NCI      Per Diluted
Share
 

Total

           

Earnings (GAAP)

   $ 840      $ 653      $ 639      $ 0.98  

Adjustments:

           

Asset dispositions

     (5      (3      (3      (0.01

Asset and exploration impairments

     3        2        2        0.01  

Deferred tax asset valuation allowance

     —         4        4        0.01  

Fair value changes in financial instruments

     145        113        113        0.17  

Restructuring and transaction costs

     1        1        1        —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Core earnings (Non-GAAP)

   $ 984      $ 770      $ 756      $ 1.16  
  

 

 

    

 

 

    

 

 

    

 

 

 
     Quarter Ended September 30, 2024  
     Before-tax      After-tax      After NCI      Per Diluted
Share
 

Total

           

Earnings (GAAP)

   $ 1,064      $ 825      $ 812      $ 1.30  

Adjustments:

           

Asset and exploration impairments

     1        1        1        —   

Deferred tax asset valuation allowance

     —         (7      (7      (0.01

Fair value changes in financial instruments

     (167      (129      (129      (0.20

Restructuring and transaction costs

     8        6        6        0.01  
  

 

 

    

 

 

    

 

 

    

 

 

 

Core earnings (Non-GAAP)

   $ 906      $ 696      $ 683      $ 1.10  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

11


EBITDAX

Devon believes EBITDAX provides information useful in assessing operating and financial performance across periods. Devon computes EBITDAX as net earnings before financing costs, net; income tax expense; exploration expenses; depreciation, depletion and amortization; asset disposition gains and losses; non-cash share-based compensation; non-cash valuation changes for derivatives and financial instruments; accretion on discounted liabilities; and other items not related to normal operations. EBITDAX as defined by Devon may not be comparable to similarly titled measures used by other companies.

 

     Q4 ’24     Q3 ’24     Q2 ’24      Q1 ’24      TTM      Q4 ’23  

Net earnings (GAAP)

   $ 653     $ 825     $ 855      $ 609      $ 2,942      $ 1,161  

Financing costs, net

     123       88       76        76        363        77  

Income tax expense

     187       239       185        159        770        269  

Exploration expenses

     12       4       3        9        28        4  

Depreciation, depletion and amortization

     971       794       768        722        3,255        650  

Asset dispositions

     (5     —        15        1        11        11  

Share-based compensation

     24       24       26        24        98        22  

Derivative & financial instrument non-cash val. changes

     142       (166     31        169        176        (316

Accretion on discounted liabilities and other

     24       45       5        22        96        10  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

EBITDAX (Non-GAAP)

   $ 2,131     $ 1,853     $ 1,964      $ 1,791      $ 7,739      $ 1,888  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

 

12


NET DEBT

Devon defines net debt as debt (includes short-term and long-term debt) less cash, cash equivalents and restricted cash. Devon believes that netting these sources of cash against debt provides a clearer picture of the future demands on cash from Devon to repay debt.

 

     2024     2023  
     Quarter 4     Quarter 3     Quarter 2     Quarter 1     Quarter 4  

Total debt (GAAP)

   $ 8,883     $ 8,884     $ 6,140     $ 6,147     $ 6,155  

Less:

          

Cash, cash equivalents and restricted cash

     (846     (676     (1,169     (1,149     (875
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net debt (Non-GAAP)

   $ 8,037     $ 8,208     $ 4,971     $ 4,998     $ 5,280  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET DEBT-TO-EBITDAX

Devon defines net debt-to-EBITDAX as net debt divided by an annualized EBITDAX measure. Devon believes this ratio provides information useful to investors in assessing the company’s credit position and debt leverage. 

 

     2024      2023  
     Quarter 4      Quarter 3      Quarter 2      Quarter 1      Quarter 4  

Net debt (Non-GAAP)

   $ 8,037      $ 8,208      $ 4,971      $ 4,998      $ 5,280  

EBITDAX (Non-GAAP) (1)

   $ 7,739      $ 7,496      $ 7,668      $ 7,434      $ 7,534  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net debt-to-EBITDAX (Non-GAAP)

     1.0        1.1        0.6        0.7        0.7  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

EBITDAX is an annualized measure using a trailing twelve-month calculation.

FREE CASH FLOW

Devon defines free cash flow as total operating cash flow less capital expenditures. Devon believes free cash flow provides a useful measure of available cash generated by operating activities for other investing and financing activities.

 

     2024     2023  
     Full Year     Quarter 4     Quarter 3     Quarter 2     Quarter 1     Quarter 4  

Total operating cash flow (GAAP)

   $ 6,600     $ 1,664     $ 1,663     $ 1,535     $ 1,738     $ 1,737  

Less capital expenditures:

     (3,645     (926     (877     (948     (894     (910
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow (Non-GAAP)

   $ 2,955     $ 738     $ 786     $ 587     $ 844     $ 827  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED FREE CASH FLOW

Devon is committed to returning cash flow to shareholders through dividends and share repurchases. Adjusted free cash flow is calculated as total operating cash flow before balance sheet changes less accrued capital expenditures.

 

     2024     2023  
     Full Year     Quarter 4     Quarter 3     Quarter 2     Quarter 1     Quarter 4  

Total operating cash flow (GAAP)

   $ 6,600     $ 1,664     $ 1,663     $ 1,535     $ 1,738     $ 1,737  

Changes in assets and liabilities

     217       202       (16     201       (170     (45
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow before balance sheet changes (Non-GAAP)

     6,817       1,866       1,647       1,736       1,568       1,692  

Capital expenditures (Accrued) (1)

     (3,874     (1,042     (916     (971     (945     (951
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted free cash flow (Non-GAAP)

   $ 2,943     $ 824     $ 731     $ 765     $ 623     $ 741  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Full Year and Q3 2024 exclude $5,045 million related to the Grayson Mill acquisition.

REINVESTMENT RATE

Devon defines reinvestment rate as accrued capital expenditures divided by operating cash flow. Devon believes this measure provides useful information to our investors as an indicator of the capital demands of our business relative to the cash flow generated from normal business operations.

 

     2024     2023  
     Full Year     Quarter 4     Quarter 3     Quarter 2     Quarter 1     Quarter 4  

Capital expenditures (Accrued) (1)

   $ 3,874     $ 1,042     $ 916     $ 971     $ 945     $ 951  

Operating cash flow

   $ 6,600     $ 1,664     $ 1,663     $ 1,535     $ 1,738     $ 1,737  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reinvestment rate (Non-GAAP)

     59     63     55     63     54     55
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Full Year and Q3 2024 exclude $5,045 million related to the Grayson Mill acquisition.

 

13


FIRST-QUARTER AND FULL-YEAR 2025 GUIDANCE       LOGO

 

 

PRODUCTION GUIDANCE         
     Quarter 1     Full Year  
     Low     High     Low     High  

Oil (MBbls/d)

     380       386       380       386  

Natural gas liquids (MBbls/d)

     205       211       205       211  

Gas (MMcf/d)

     1,320       1,365       1,320       1,365  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total oil equivalent (MBoe/d)

     805       825       805       825  
  

 

 

   

 

 

   

 

 

   

 

 

 
CAPITAL EXPENDITURES GUIDANCE                         
     Quarter 1     Full Year  
(in millions)    Low     High     Low     High  

Upstream capital

   $ 925     $ 975     $ 3,575     $ 3,725  

Carbon capital

     20       25       100       125  

Midstream and other capital

     35       45       125       150  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total capital

   $ 980     $ 1,045     $ 3,800     $ 4,000  
  

 

 

   

 

 

   

 

 

   

 

 

 
PRICE REALIZATIONS GUIDANCE                         
     Quarter 1     Full Year  
     Low     High     Low     High  

Oil - % of WTI

     95     99     95     99

NGL - % of WTI

     28     32     28     32

Natural gas - % of Henry Hub

     55     65     50     60
OTHER GUIDANCE ITEMS                         
     Quarter 1     Full Year  
($ millions, except Boe and %)    Low     High     Low     High  

Marketing and midstream operating profit

   $ (20   $ (10   $ (60   $ (40

LOE and GP&T per BOE

   $ 8.90     $ 9.30     $ 8.80     $ 9.20  

Production and property taxes as % of upstream sales

     7.0     8.0     7.0     8.0

Exploration expenses

   $ —      $ 5     $ 30     $ 50  

Depreciation, depletion and amortization

   $ 890     $ 930     $ 3,600     $ 3,700  

General and administrative expenses

   $ 135     $ 145     $ 450     $ 490  

Financing costs, net

   $ 120     $ 130     $ 450     $ 490  

Other expenses

   $ —      $ 10     $ 15     $ 30  
INCOME TAX GUIDANCE                         
     Quarter 1     Full Year  
(% of pre-tax earnings)    Low     High     Low     High  

Current income tax rate

     14     16     14     16

Deferred income tax rate

     4     6     4     6
  

 

 

   

 

 

 

Total income tax rate

     ~20%       ~20%  
  

 

 

   

 

 

 

 

1


2025 & 2026 HEDGING POSITIONS       LOGO

 

Oil Commodity Hedges

 

     Price Swaps      Price Collars  

Period

   Volume (Bbls/d)      Weighted
Average Price
($/Bbl)
     Volume
(Bbls/d)
     Weighted
Average Floor
Price ($/Bbl)
     Weighted
Average Ceiling
Price ($/Bbl)
 

Q1 2025

     17,000      $ 71.95        80,000      $ 66.90      $ 74.88  

Q2 2025

     15,000      $ 72.18        80,000      $ 66.90      $ 74.88  

Q3-Q4 2025

     9,000      $ 71.52        86,000      $ 66.65      $ 74.86  

 

     Three Way Collars  

Period

   Volume (Bbls/d)      Weighted
Average Floor
Sold Price
($/Bbl)
     Weighted
Average Floor
Purchased
Price ($/Bbl)
     Weighted
Average Ceiling
Price ($/Bbl)
 

Q1-Q4 2025

     8,000      $ 51.25      $ 65.00      $ 77.11  

Oil Basis Swaps

 

Period

   Index    Volume (Bbls/d)      Weighted Average
Differential to WTI
($/Bbl)
 

Q1-Q4 2025

   Midland Sweet      63,000      $ 1.00  

Q1-Q4 2026

   Midland Sweet      20,000      $ 1.20  

Natural Gas Commodity Hedges - Henry Hub

 

     Price Swaps      Price Collars  

Period

   Volume (MMBtu/d)      Weighted
Average Price
($/MMBtu)
     Volume
(MMBtu/d)
     Weighted
Average Floor
Price ($/MMBtu)
     Weighted
Average Ceiling
Price
($/MMBtu)
 

Q1 2025

     365,000      $ 3.29        115,000      $ 3.00      $ 3.67  

Q2 2025

     322,000      $ 3.26        155,000      $ 3.00      $ 3.69  

Q3 2025

     282,000      $ 3.29        155,000      $ 3.00      $ 3.69  

Q4 2025

     225,000      $ 3.39        155,000      $ 3.00      $ 3.69  

Q1-Q4 2026

     215,000      $ 3.71        120,000      $ 3.19      $ 4.43  

Natural Gas Basis Swaps

 

Period

   Index    Volume (MMBtu/d)      Weighted Average
Differential to Henry
Hub ($/MMBtu)
 

Q1–Q4 2025

   Houston Ship Channel      230,000      $ (0.35

Q1–Q4 2025

   WAHA      110,000      $ (1.11

Q1–Q4 2026

   Houston Ship Channel      50,000      $ (0.29

Q1–Q4 2026

   WAHA      20,000      $ (1.30

 

2


2025 & 2026 HEDGING POSITIONS (continued)       LOGO

 

NGL Commodity Hedges

 

          Price Swaps  

Period

   Product    Volume (Bbls/d)      Weighted Average
Price ($/Bbl)
 

Q1-Q4 2025

   Natural Gasoline      3,000      $ 63.35  

Q1-Q4 2025

   Normal Butane      323      $ 39.90  

Q1-Q4 2025

   Propane      3,000      $ 32.29  

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. Devon’s NGL derivatives settle against the average of the prompt month OPIS Mont Belvieu, Texas index. Commodity hedge positions are shown as of December 31, 2024.

 

3

v3.25.0.1
Document and Entity Information
Feb. 18, 2025
Cover [Abstract]  
Entity Registrant Name DEVON ENERGY CORP/DE
Entity Incorporation State Country Code DE
Entity Address, State or Province OK
Amendment Flag false
Entity Central Index Key 0001090012
Document Type 8-K
Document Period End Date Feb. 18, 2025
Entity File Number 001-32318
Entity Tax Identification Number 73-1567067
Entity Address, Address Line One 333 W. SHERIDAN AVE.
Entity Address, City or Town OKLAHOMA CITY
Entity Address, Postal Zip Code 73102-5015
City Area Code (405)
Local Phone Number 235-3611
Written Communications false
Soliciting Material false
Pre Commencement Tender Offer false
Pre Commencement Issuer Tender Offer false
Security 12b Title Common Stock, par value $0.10 per share
Trading Symbol DVN
Security Exchange Name NYSE
Entity Emerging Growth Company false

Devon Energy (NYSE:DVN)
Graphique Historique de l'Action
De Jan 2025 à Fév 2025 Plus de graphiques de la Bourse Devon Energy
Devon Energy (NYSE:DVN)
Graphique Historique de l'Action
De Fév 2024 à Fév 2025 Plus de graphiques de la Bourse Devon Energy