EX-99.1 2 d387659dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO   

Devon Energy Corporation

333 West Sheridan Avenue

Oklahoma City, OK 73102-5015

NEWS RELEASE

Devon Energy Reports First-Quarter Results

OKLAHOMA CITY - May 2, 2017 - Devon Energy Corp. (NYSE: DVN) today reported operational and financial results for the first quarter of 2017. Also included within the release is the company’s guidance outlook for the second quarter and full-year 2017.

Highlights

 

  Oil production from U.S. resource plays exceeds expectations

 

  Operational momentum builds with strong results from new well activity

 

  Higher-value production expands operating cash flow by 54 percent

 

  Low cost structure to further improve by year end

 

  Multi-year production growth and cash flow expansion targets on track

“Devon’s development programs delivered strong growth in high-value production, significantly enhancing profitability in the first quarter,” said Dave Hager, president and CEO. “Driven by outstanding well productivity from our U.S. resource plays, light-oil production increased by 17 percent in the quarter, exceeding guidance by a wide margin. Importantly, we were able to deliver this outperformance with a low cost structure that is expected to further improve as we progress through the year.”

“Looking ahead, we expect our operational momentum to build as we continue to accelerate investment across our world-class U.S. drilling programs and shift to full-field development,” said Hager. “With excellent first-quarter results in hand, we are firmly on track to achieve our multi-year growth targets and deliver peer-leading cash flow expansion.”

U.S. Resource Plays Drive Oil and Top-Line Production Beat

Devon’s oil-driven capital program delivered strong production results in the first quarter. Oil production averaged 261,000 barrels per day, a 7 percent increase compared to the fourth quarter of 2016. This result exceeded the top end of the company’s guidance range by 5,000 barrels per day.

The strong growth in oil production was driven entirely by Devon’s U.S. resource plays, where the company is attaining the highest margins within its portfolio. In total, U.S. oil production reached 123,000 barrels per day in the first quarter, a 17 percent increase compared to the previous quarter. The robust production growth was largely attributable to higher completion activity across the company’s Eagle Ford and STACK operations.

In Canada, production from Devon’s heavy-oil operations averaged 138,000 barrels per day in the first quarter, a 9 percent increase year over year. This growth was driven by the company’s Jackfish complex, where gross production increased to a record 125,100 barrels per day in the quarter, exceeding nameplate capacity by nearly 20 percent.

Overall, total companywide production averaged 563,000 oil-equivalent barrels (Boe) per day in the first quarter, a 5 percent increase compared to the fourth quarter of 2016. With Devon’s strong growth in higher-value production, oil is the largest component of Devon’s product mix at 46 percent.

 

Page 1 of 16


Operational Momentum Builds in U.S. Resource Plays

Devon continued to accelerate investment across its asset portfolio and exited the first quarter with 15 rigs running (includes Eagle Ford partner activity). With these higher activity levels, the company continued to build operational momentum across its world-class U.S. resource plays by commencing production on more than 70 new wells in the quarter that achieved 30-day rates averaging 1,800 Boe per day.

For additional details regarding these prolific well results and other information about Devon’s E&P operations, please refer to the company’s first-quarter 2017 operations report at www.devonenergy.com. Highlights from the report include:

 

    Wolfcamp program achieves record well result

 

    Woodford Shale delivering strong well productivity in Hobson Row

 

    STACK appraisal activity confirms fourth landing zone

 

    Eagle Ford “diamond stack” pilot successful

 

    Jackfish 3 exceeds nameplate capacity by more than 30 percent

 

    Powder River Basin produces prolific well results

Upstream Revenue Advances and EnLink Profitability Expands

Revenue from oil, natural gas and natural gas liquids sales totaled $1.3 billion in the first quarter, a 59 percent improvement compared to the first quarter of 2016. The strong year-over-year revenue growth was driven by higher commodity price realizations and a shift in Devon’s product mix to higher-margin oil production.

The company’s midstream business generated $207 million of operating profit in the first quarter, driven entirely by Devon’s strategic investment in EnLink Midstream. Devon has a 64 percent ownership in EnLink’s general partner (NYSE: ENLC) and a 24 percent interest in the limited partner (NYSE: ENLK). In aggregate, the company’s ownership in EnLink has a market value of approximately $4 billion and is expected to generate cash distributions of approximately $270 million annually.

Low Cost Structure to Further Improve by Year End

Devon’s successful cost-reduction initiatives have achieved more than a $1 billion of annualized operating and general and administrative expenses (G&A) savings compared to peak levels in 2014. In the first quarter, Devon continued to effectively control costs with lease operating expenses (LOE) totaling $386 million or $7.62 per Boe. This result was in line with company guidance and was $58 million lower than the first quarter of 2016.

G&A expenses were also in line with expectations, amounting to $181 million in the quarter. Excluding costs associated with EnLink, Devon’s overhead expense for the quarter was $145 million. Devon’s first-quarter G&A expense included $27 million of non-cash stock compensation.

Importantly, the company’s low cost structure is expected to further improve on a per-unit basis in the second half of 2017. This per-unit improvement is driven by the combination of higher production rates from the company’s U.S. resource plays and relatively flat LOE costs, resulting from efficiency gains within its field operations.

Financial Strength Provides Significant Flexibility

Devon’s financial position remains exceptionally strong, with investment-grade credit ratings and excellent liquidity. The company exited the first quarter with $2.1 billion of cash on hand and, having made $2.5 billion of debt repayments in 2016, Devon has no significant debt maturities until mid-2021.

Further bolstering financial strength is the company’s attractive hedge position in 2017. Devon currently has more than 50 percent of its estimated oil and gas production protected for the remainder of 2017 and is in the process of accumulating additional hedges in 2018. This disciplined, risk-management program consists of systematic hedges added on a quarterly basis and discretionary hedges that take advantage of favorable market conditions.

 

Page 2 of 16


Operating Cash Flow Expands 54 Percent

Devon’s reported net earnings totaled $565 million or $1.07 per diluted share in the first quarter. Adjusting for items securities analysts typically exclude from their published estimates, the company’s core earnings totaled $217 million or $0.41 per diluted share in the first quarter, exceeding consensus expectations.

The company’s profitability in the first quarter was attributable to strong production growth, higher commodity prices and an improved cost structure. These factors also strengthened Devon’s operating cash flow to $834 million, a 54 percent increase from the fourth quarter of 2016.

Multi-Year Growth Targets Firmly on Track

Based on the strong first-quarter operating performance, Devon is firmly on track to deliver on its previously announced U.S. oil production growth targets of 13 to 17 percent in 2017 (compared to the fourth quarter of 2016). This high-margin growth will be driven by Devon’s STACK and Delaware Basin assets, which are projected to deliver top-line production growth of greater than 30 percent in 2017.

To achieve these growth targets, the company expects to invest between $2.0 billion and $2.3 billion of E&P capital in 2017 (no change from prior guidance), with nearly 90 percent of the capital dedicated to U.S. resource plays. The company plans to steadily increase drilling activity throughout the year to as many as 20 operated rigs by year end.

Looking ahead to 2018, the operational momentum created by accelerated drilling activity in the STACK and Delaware Basin is expected to expand light-oil production in the U.S. by approximately 20 percent compared to 2017.

Second-Quarter Production Outlook

Detailed forward-looking guidance for the second quarter and full-year 2017 is provided later in the release. Of note, in the second quarter, Devon expects oil production to range from 230,000 to 240,000 barrels per day due to a planned turnaround at the company’s Jackfish 3 facility and the timing of completions and new well tie-ins within the U.S.

The reduced completion and tie-in activity in the second quarter within the U.S. is expected to be driven entirely by the company’s Eagle Ford asset. In the first quarter, due to efficiency gains, the company and its partner brought online more wells in the Eagle Ford than planned. In spite of this timing difference, the company’s capital and production plan is on track for both the first half of 2017 and the full year.

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 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

Please note that as soon as practicable today, Devon will post an operations report to its website at www.devonenergy.com. The company’s first-quarter conference call will be held at 10 a.m. Central (11 a.m. Eastern) on Wednesday, May 3, 2017, and will serve primarily as a forum for analyst and investor questions and answers.

 

Page 3 of 16


Forward-Looking Statements

This press release includes “forward-looking statements” as defined by the Securities and Exchange Commission (SEC). Such statements include those concerning strategic plans, expectations and objectives for future operations, and are often identified by use of the words “expects,” “believes,” “will,” “would,” “could,” “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 the company expects, believes or anticipates will or may occur in the future are forward-looking statements. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the company. Statements regarding our business and operations are subject to all of the risks and uncertainties normally incident to the exploration for and development and production of oil and gas. These risks include, but are not limited to: the volatility of oil, 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 exploration and development activities; risks related to our hedging activities; counterparty credit risks; regulatory restrictions, compliance costs and other risks relating to governmental regulation, including with respect to environmental matters; risks relating to our indebtedness; our ability to successfully complete mergers, acquisitions and divestitures; the extent to which insurance covers any losses we may experience; our limited control over third parties who operate our oil and gas properties; midstream capacity constraints and potential interruptions in production; competition for leases, materials, people and capital; cyberattacks targeting our systems and infrastructure; and any of the other risks and uncertainties identified in our Form 10-K and our other filings with the SEC. Investors are cautioned that any such statements are not guarantees of future performance and that actual results or developments may differ materially from those projected in the forward-looking statements. The forward-looking statements in this press release are made as of the date of this press release, even if subsequently made available by Devon on its website or otherwise. Devon does not undertake any obligation to update the forward-looking statements as a result of new information, future events or otherwise.

The SEC permits oil and gas companies, in their filings with the SEC, to disclose only proved, probable and possible reserves that meet the SEC’s definitions for such terms, and price and cost sensitivities for such reserves, and prohibits disclosure of resources that do not constitute such reserves. This release may contain certain terms, such as resource potential, potential locations, risked and unrisked locations, estimated ultimate recovery (or EUR), exploration target size and other similar terms. These estimates are by their nature more speculative than estimates of proved, probable and possible reserves and accordingly are subject to substantially greater risk of being actually realized. The SEC guidelines strictly prohibit us from including these estimates in filings with the SEC. Investors are urged to consider closely the disclosure in our Form 10-K, available at www.devonenergy.com. You can also obtain this form from the SEC by calling 1-800-SEC-0330 or from the SEC’s website at www.sec.gov.

About Devon Energy

Devon Energy is a leading independent energy company engaged in finding and producing oil and natural gas. Based in Oklahoma City and included in the S&P 500, Devon operates in several of the most prolific oil and natural gas plays in the U.S. and Canada with an emphasis on a balanced portfolio. The company is the second-largest oil producer among North American onshore independents. For more information, please visit www.devonenergy.com.

 

Investor Contacts    Media Contact
Scott Coody, 405-552-4735    John Porretto, 405-228-7506
Chris Carr, 405-228-2496   

 

Page 4 of 16


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

PRODUCTION NET OF ROYALTIES

 

     Quarter Ended  
     March 31,  
     2017      2016  

Oil and bitumen (MBbls/d)

     

U. S. - Core

     123        142  

Heavy Oil

     138        126  
  

 

 

    

 

 

 

Retained assets

     261        268  

Divested assets

     —          17  
  

 

 

    

 

 

 

Total

     261        285  
  

 

 

    

 

 

 

Natural gas liquids (MBbls/d)

     

U. S. - Core

     98        115  

Divested assets

     —          22  
  

 

 

    

 

 

 

Total

     98        137  
  

 

 

    

 

 

 

Gas (MMcf/d)

     

U. S. - Core

     1,205        1,351  

Heavy Oil

     23        15  
  

 

 

    

 

 

 

Retained assets

     1,228        1,366  

Divested assets

     —          215  
  

 

 

    

 

 

 

Total

     1,228        1,581  
  

 

 

    

 

 

 

Oil equivalent (MBoe/d)

     

U. S. - Core

     422        482  

Heavy Oil

     141        129  
  

 

 

    

 

 

 

Retained assets

     563        611  

Divested assets

     —          74  
  

 

 

    

 

 

 

Total

     563        685  
  

 

 

    

 

 

 

KEY OPERATING STATISTICS BY REGION

 

     Quarter Ended March 31, 2017  
     Avg. Production      Gross Wells      Operated Rigs at  
     (MBoe/d)      Drilled      March 31, 2017  

STACK

     95        61        7  

Delaware Basin

     54        12        4  

Eagle Ford (1)

     83        39        2  

Heavy Oil

     141        39        1  

Barnett Shale

     158        —          —    

Rockies Oil

     17        7        1  

Other assets

     15        3        —    
  

 

 

    

 

 

    

 

 

 

Total

     563        161        15  
  

 

 

    

 

 

    

 

 

 

 

(1) Includes partner rig.

 

Page 5 of 16


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 

PRODUCTION TREND

 

     2016      2017  
     Quarter 1      Quarter 2      Quarter 3      Quarter 4      Quarter 1  

Oil and bitumen (MBbls/d)

              

STACK

     15        19        21        19        21  

Delaware Basin

     38        36        31        29        30  

Eagle Ford

     59        41        33        34        48  

Heavy Oil

     126        121        137        139        138  

Barnett Shale

     1        1        1        1        1  

Rockies Oil

     17        15        11        11        13  

Other assets

     12        11        11        11        10  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Retained assets

     268        244        245        244        261  

Divested assets

     17        15        6        —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     285        259        251        244        261  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Natural gas liquids (MBbls/d)

              

STACK

     30        30        23        21        26  

Delaware Basin

     12        13        12        10        10  

Eagle Ford

     24        17        13        11        15  

Barnett Shale

     46        46        44        43        43  

Rockies Oil

     1        1        1        1        1  

Other assets

     2        3        3        4        3  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Retained assets

     115        110        96        90        98  

Divested assets

     22        21        8        —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     137        131        104        90        98  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Gas (MMcf/d)

              

STACK

     306        289        292        284        287  

Delaware Basin

     84        99        92        89        88  

Eagle Ford

     144        103        85        90        119  

Heavy Oil

     15        28        18        18        23  

Barnett Shale

     768        757        730        710        683  

Rockies Oil

     32        31        19        17        15  

Other assets

     17        14        13        13        13  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Retained assets

     1,366        1,321        1,249        1,221        1,228  

Divested assets

     215        206        75        —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1,581        1,527        1,324        1,221        1,228  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Oil equivalent (MBoe/d)

              

STACK

     96        97        92        88        95  

Delaware Basin

     63        65        59        54        54  

Eagle Ford

     107        76        61        60        83  

Heavy Oil

     129        126        140        141        141  

Barnett Shale

     175        173        166        163        158  

Rockies Oil

     23        21        16        15        17  

Other assets

     18        16        16        16        15  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Retained assets

     611        574        550        537        563  

Divested assets

     74        70        27        —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     685        644        577        537        563  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Page 6 of 16


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 

BENCHMARK PRICES

(average prices)

 

     Quarter 1  
     2017      2016  

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

   $ 52.00      $ 33.66  

Natural Gas ($/Mcf) - Henry Hub

   $ 3.32      $ 2.09  

REALIZED PRICES

 

     Quarter Ended March 31, 2017  
     Oil /Bitumen      NGL      Gas      Total  
     (Per Bbl)      (Per Bbl)      (Per Mcf)      (Per Boe)  

United States

   $ 49.65      $ 15.46      $ 2.68      $ 25.86  

Canada

   $ 26.30        N/M        N/M      $ 25.73  
  

 

 

    

 

 

    

 

 

    

 

 

 

Realized price without hedges

   $ 37.33      $ 15.46      $ 2.68      $ 25.82  

Cash settlements

   $ 0.50      $ —        $ (0.03    $ 0.15  
  

 

 

    

 

 

    

 

 

    

 

 

 

Realized price, including cash settlements

   $ 37.83      $ 15.46      $ 2.65      $ 25.97  
  

 

 

    

 

 

    

 

 

    

 

 

 
     Quarter Ended March 31, 2016  
     Oil /Bitumen      NGL      Gas      Total  
     (Per Bbl)      (Per Bbl)      (Per Mcf)      (Per Boe)  

United States

   $ 28.74      $ 6.84      $ 1.53      $ 14.22  

Canada

   $ 9.18        N/M        N/M      $ 8.95  
  

 

 

    

 

 

    

 

 

    

 

 

 

Realized price without hedges

   $ 20.06      $ 6.84      $ 1.53      $ 13.23  

Cash settlements

   $ —        $ —        $ 0.13      $ 0.30  
  

 

 

    

 

 

    

 

 

    

 

 

 

Realized price, including cash settlements

   $ 20.06      $ 6.84      $ 1.66      $ 13.53  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Page 7 of 16


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 

CONSOLIDATED STATEMENTS OF EARNINGS

(in millions, except per share amounts)

 

     Quarter Ended
March 31,
 
     2017     2016  

Oil, gas and NGL sales

   $ 1,309     $ 825  

Oil, gas and NGL derivatives

     232       33  

Marketing and midstream revenues

     2,010       1,268  

Asset dispositions and other

     (4     —    
  

 

 

   

 

 

 

Total revenues and other

     3,547       2,126  
  

 

 

   

 

 

 

Lease operating expenses

     386       444  

Marketing and midstream operating expenses

     1,803       1,066  

General and administrative expenses

     181       194  

Production and property taxes

     85       78  

Depreciation, depletion and amortization

     381       542  

Asset impairments

     7       3,035  

Restructuring and transaction costs

     —         247  

Other operating items

     (2     20  
  

 

 

   

 

 

 

Total operating expenses

     2,841       5,626  
  

 

 

   

 

 

 

Operating income (loss)

     706       (3,500

Net financing costs

     127       164  

Other nonoperating items

     (19     21  
  

 

 

   

 

 

 

Earnings (loss) before income taxes

     598       (3,685

Income tax expense (benefit)

     19       (217
  

 

 

   

 

 

 

Net earnings (loss)

     579       (3,468

Net earnings (loss) attributable to noncontrolling interests

     14       (412
  

 

 

   

 

 

 

Net earnings (loss) attributable to Devon

   $ 565     $ (3,056
  

 

 

   

 

 

 

Net earnings (loss) per share attributable to Devon:

    

Basic

   $ 1.08     $ (6.44

Diluted

   $ 1.07     $ (6.44

Weighted average common shares outstanding:

    

Basic

     525       479  

Diluted

     528       479  

 

Page 8 of 16


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)

 

     Quarter Ended  
     March 31,  
     2017     2016  

Cash flows from operating activities:

    

Net earnings (loss)

   $ 579     $ (3,468

Adjustments to reconcile net earnings (loss) to net cash from operating activities:

    

Depreciation, depletion and amortization

     381       542  

Asset impairments

     7       3,035  

Gains and losses on asset sales

     4       —    

Deferred income tax benefit

     (1     (207

Commodity derivatives

     (232     (33

Cash settlements on commodity derivatives

     8       19  

Other derivatives and financial instruments

     (9     227  

Cash settlements on other derivatives and financial instruments

     (2     (123

Asset retirement obligation accretion

     17       19  

Amortization of stock-based compensation

     46       108  

Other

     —         (194

Net change in working capital

     15       214  

Change in long-term other assets

     1       53  

Change in long-term other liabilities

     20       (27
  

 

 

   

 

 

 

Net cash from operating activities

     834       165  
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Capital expenditures

     (747     (749

Acquisitions of property, equipment and businesses

     (20     (1,627

Proceeds from sale of investment

     190       —    

Divestitures of property and equipment

     38       18  

Other

     (3)       (1)  

Net cash from investing activities

     (542     (2,359
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Borrowings of long-term debt, net of issuance costs

     813       396  

Repayments of long-term debt

     (587     (259

Payment of installment payable

     (250     —    

Net short-term debt repayments

     —         (626

Issuance of common stock

     —         1,469  

Issuance of subsidiary units

     55       727  

Dividends paid on common stock

     (32     (125

Contributions from noncontrolling interests

     21       3  

Distributions to noncontrolling interests

     (81     (73

Taxes for share-based compensation

     (61     (18

Other

     (2)       (1)  

Net cash from financing activities

     (124     1,493  
  

 

 

   

 

 

 

Effect of exchange rate changes on cash

     (8     26  
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     160       (675

Cash and cash equivalents at beginning of period

     1,959       2,310  

Cash and cash equivalents at end of period

   $ 2,119     $ 1,635  
  

 

 

   

 

 

 

 

Page 9 of 16


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 

CONSOLIDATED BALANCE SHEETS

(in millions)

 

     March 31,
2017
    December 31,
2016
 

Current assets:

    

Cash and cash equivalents

   $ 2,119     $ 1,959  

Accounts receivable

     1,320       1,356  

Assets held for sale

     —         193  

Other current assets

     336       264  
  

 

 

   

 

 

 

Total current assets

     3,775       3,772  
  

 

 

   

 

 

 

Property and equipment, at cost:

    

Oil and gas, based on full cost accounting:

    

Subject to amortization

     76,421       75,648  

Not subject to amortization

     3,096       3,437  
  

 

 

   

 

 

 

Total oil and gas

     79,517       79,085  

Midstream and other

     10,701       10,455  
  

 

 

   

 

 

 

Total property and equipment, at cost

     90,218       89,540  

Less accumulated depreciation, depletion and amortization

     (73,797     (73,350
  

 

 

   

 

 

 

Property and equipment, net

     16,421       16,190  
  

 

 

   

 

 

 

Goodwill

     3,964       3,964  

Other long-term assets

     1,974       1,987  
  

 

 

   

 

 

 

Total assets

   $ 26,134     $ 25,913  
  

 

 

   

 

 

 

Current liabilities:

    

Accounts payable

   $ 638     $ 642  

Revenues and royalties payable

     991       908  

Other current liabilities

     841       1,066  
  

 

 

   

 

 

 

Total current liabilities

     2,470       2,616  
  

 

 

   

 

 

 

Long-term debt

     10,381       10,154  

Asset retirement obligations

     1,067       1,226  

Other long-term liabilities

     643       894  

Deferred income taxes

     651       648  

Stockholders’ equity:

    

Common stock

     53       52  

Additional paid-in capital

     7,207       7,237  

Accumulated deficit

     (1,081     (1,646

Accumulated other comprehensive earnings

     287       284  
  

 

 

   

 

 

 

Total stockholders’ equity attributable to Devon

     6,466       5,927  

Noncontrolling interests

     4,456       4,448  
  

 

 

   

 

 

 

Total stockholders’ equity

     10,922       10,375  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 26,134     $ 25,913  
  

 

 

   

 

 

 

Common shares outstanding

     526       523  

 

Page 10 of 16


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 

CONSOLIDATING STATEMENTS OF OPERATIONS

(in millions)

 

     Quarter Ended March 31, 2017  
     Devon U.S.
& Canada
    EnLink     Eliminations     Total  

Oil, gas and NGL sales

   $ 1,309     $ —       $ —       $ 1,309  

Oil, gas and NGL derivatives

     232       —         —         232  

Marketing and midstream revenues

     859       1,322       (171     2,010  

Asset dispositions and other

     1       (5     —         (4
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues and other

     2,401       1,317       (171     3,547  
  

 

 

   

 

 

   

 

 

   

 

 

 

Lease operating expenses

     386       —         —         386  

Marketing and midstream operating expenses

     879       1,095       (171     1,803  

General and administrative expenses

     145       36       —         181  

Production and property taxes

     74       11       —         85  

Depreciation, depletion and amortization

     253       128       —         381  

Asset impairments

     —         7       —         7  

Other operating items

     15       (17     —         (2
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     1,752       1,260       (171     2,841  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     649       57       —         706  

Net financing costs

     82       45       —         127  

Other nonoperating items

     (19     —         —         (19
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before income taxes

     586       12       —         598  

Income tax expense

     16       3       —         19  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings

     570       9       —         579  

Net earnings attributable to noncontrolling interests

     —         14       —         14  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings (loss) attributable to Devon

   $ 570     $ (5   $ —       $ 565  
  

 

 

   

 

 

   

 

 

   

 

 

 

OTHER KEY STATISTICS

(in millions)

 

     Quarter Ended March 31, 2017  
     Devon U.S.
& Canada
    EnLink     Eliminations      Total  

Cash flow statement related items:

         

Operating cash flow

   $ 657     $ 177     $ —        $ 834  

Proceeds from sale of investment

   $ —       $ 190     $ —        $ 190  

Capital expenditures

   $ (491   $ (256   $ —        $ (747

Payment of installment payable

   $ —       $ (250   $ —        $ (250

Debt activity, net

   $ —       $ 226     $ —        $ 226  

EnLink distributions received (paid)

   $ 66     $ (147   $ —        $ (81

Issuance of subsidiary units

   $ —       $ 55     $ —        $ 55  

Balance sheet statement items:

         

Net debt (1)

   $ 4,756     $ 3,506     $ —        $ 8,262  

 

(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.

 

Page 11 of 16


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 

CAPITAL EXPENDITURES

(in millions)

 

     Quarter Ended March 31, 2017  

Exploration and development capital

   $ 423  

Land and other acquisitions

     20  
  

 

 

 

Exploration and production (E&P) capital

     443  

Capitalized G&A and interest

     76  

Other

     14  
  

 

 

 

Devon capital expenditures (1)

   $ 533  
  

 

 

 

 

(1) Excludes $248 million attributable to EnLink for the first quarter of 2017.

 

Page 12 of 16


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 

NON-GAAP FINANCIAL MEASURES

This press 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 press 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 first-quarter 2017 earnings.

 

(in millions, except per share amounts)    Quarter Ended March 31, 2017  
     Before-tax      After-tax      After
Noncontrolling
Interests
     Per Share  

Earnings attributable to Devon (GAAP)

   $ 598      $ 579      $ 565      $ 1.07  

Adjustments:

           

Fair value changes in financial instruments and foreign currency

     (250      (164      (161      (0.32

Deferred tax asset valuation allowance

     —          (192      (192      (0.36

Gains and losses on asset sales

     4        4        2        0.01  

Asset impairments

     7        6        3        0.01  
  

 

 

    

 

 

    

 

 

    

 

 

 

Core earnings attributable to Devon (Non-GAAP)

   $ 359      $ 233      $ 217      $ 0.41  
  

 

 

    

 

 

    

 

 

    

 

 

 

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)    March 31, 2017  
     Devon U.S. & Canada      EnLink      Devon Consolidated  

Total debt (GAAP)

   $ 6,860      $ 3,521      $ 10,381  

Less cash and cash equivalents

     (2,104      (15      (2,119
  

 

 

    

 

 

    

 

 

 

Net debt (Non-GAAP)

   $ 4,756      $ 3,506      $ 8,262  
  

 

 

    

 

 

    

 

 

 

 

Page 13 of 16


DEVON ENERGY CORPORATION

FORWARD LOOKING GUIDANCE

PRODUCTION GUIDANCE

 

     Quarter 2     Full Year  
     Low     High     Low     High  

Oil and bitumen (MBbls/d)

        

U.S.

     110       115       119       123  

Heavy Oil

     120       125       130       135  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     230       240       249       258  
  

 

 

   

 

 

   

 

 

   

 

 

 

Natural gas liquids (MBbls/d)

        

Total

     97       102       95       100  

Gas (MMcf/d)

        

U.S.

     1,140       1,170       1,160       1,200  

Heavy Oil

     14       18       14       16  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     1,154       1,188       1,174       1,216  
  

 

 

   

 

 

   

 

 

   

 

 

 

Oil equivalent (MBoe/d)

        

U.S.

     397       412       407       423  

Heavy Oil

     122       128       132       138  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     519       540       539       561  
  

 

 

   

 

 

   

 

 

   

 

 

 

PRICE REALIZATIONS GUIDANCE

 

        
     Quarter 2     Full Year  
     Low     High     Low     High  

Oil and bitumen - % of WTI

        

U.S.

     88     98     88     98

Canada

     57     67     50     60

NGL - realized price

   $ 12     $ 15     $ 13     $ 16  

Natural gas - % of Henry Hub

     75     85     76     86

 

Page 14 of 16


DEVON ENERGY CORPORATION

FORWARD LOOKING GUIDANCE

 

OTHER GUIDANCE ITEMS

 

     Quarter 2     Full Year  
($ millions, except %)    Low     High     Low     High  

Marketing & midstream operating profit

   $ 215     $ 235     $ 900     $ 950  

Lease operating expenses

   $ 370     $ 420     $ 1,500     $ 1,600  

General & administrative expenses (1)

   $ 185     $ 205     $ 630     $ 690  

Production and property taxes

   $ 70     $ 80     $ 275     $ 325  

Depreciation, depletion and amortization

   $ 385     $ 435     $ 1,650     $ 1,750  

Other operating items

   $ 10     $ 20     $ 70     $ 80  

Net financing costs

   $ 125     $ 135     $ 485     $ 535  

Current income tax rate

     5.0     15.0     5.0     15.0

Deferred income tax rate

     20.0     30.0     20.0     30.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Total income tax rate

     25.0     45.0     25.0     45.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings attributable to noncontrolling interests

   $ 10     $ 20     $ 50     $ 100  

(1)    Includes $20 million of non-recurring charges primarily related to severance.

 

CAPITAL EXPENDITURES GUIDANCE

 

     

 

     Quarter 2     Full Year  
(in millions)    Low     High     Low     High  

Exploration and development

   $ 525     $ 575     $ 2,000     $ 2,300  

Capitalized G&A

     55       65       200       250  

Capitalized interest

     15       20       60       90  

Other

     5       15       25       50  
  

 

 

   

 

 

   

 

 

   

 

 

 

Devon capital expenditures (1)

   $ 600     $ 675     $ 2,285     $ 2,690  
  

 

 

   

 

 

   

 

 

   

 

 

 

(1)    Excludes capital expenditures related to EnLink.

     

 

Page 15 of 16


DEVON ENERGY CORPORATION

FORWARD LOOKING GUIDANCE

 

COMMODITY HEDGES

 

     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)
 

Q2-Q4 2017

   74,615    $ 54.34      64,342    $ 45.63      $ 57.96  

Q1-Q4 2018

   6,592    $ 53.40      15,921    $ 46.88      $ 56.88  

 

     Oil Basis Swaps  

Period

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

Q2-Q4 2017

   Western Canadian Select    75,622    $ (14.71

Q2-Q4 2017

   Midland Sweet    20,000    $ (0.41

 

     Natural Gas Commodity Hedges  
     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)
 

Q2-Q4 2017

   206,600    $ 3.19      424,800    $ 2.99      $ 3.39  

Q1-Q4 2018

   78,836    $ 3.18      41,918    $ 3.31      $ 3.65  

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 April 25, 2017.

 

Page 16 of 16