EX-99.3 4 d734548dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

PRODUCTION NET OF ROYALTIES

 

     Quarter Ended  
     March 31,  
     2019      2018  

Oil and bitumen (MBbls/d)

     

New Devon

     138        111  

Canada divest assets

     112        129  

U.S. divest assets

     4        11  
  

 

 

    

 

 

 

Total

     254        251  
  

 

 

    

 

 

 

Natural gas liquids (MBbls/d)

     

New Devon

     73        56  

U.S. divest assets

     31        41  
  

 

 

    

 

 

 

Total

     104        97  
  

 

 

    

 

 

 

Gas (MMcf/d)

     

New Devon

     581        493  

Canada divest assets

     4        12  

U.S. divest assets

     439        672  
  

 

 

    

 

 

 

Total

     1,024        1,177  
  

 

 

    

 

 

 

Total oil equivalent (MBoe/d)

     

New Devon

     308        249  

Canada divest assets

     113        131  

U.S. divest assets

     108        164  
  

 

 

    

 

 

 

Total

     529        544  
  

 

 

    

 

 

 


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 

PRODUCTION TREND

 

     2018      2019  
     Quarter 1      Quarter 2      Quarter 3      Quarter 4      Quarter 1  

Oil and bitumen (MBbls/d)

              

Delaware Basin

     34        45        44        45        60  

STACK

     34        34        29        31        32  

Powder River Basin

     15        13        15        13        15  

Eagle Ford

     23        28        31        30        25  

Other

     5        6        5        6        6  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

New Devon

     111        126        124        125        138  

Canada divest assets

     129        109        102        120        112  

U.S. divest assets

     11        10        9        8        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     251        245        235        253        254  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Natural gas liquids (MBbls/d)

              

Delaware Basin

     11        15        19        18        23  

STACK

     35        37        40        37        35  

Powder River Basin

     1        1        2        2        2  

Eagle Ford

     8        13        15        15        12  

Other

     1        2        1        1        1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

New Devon

     56        68        77        73        73  

U.S. divest assets

     41        41        36        32        31  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     97        109        113        105        104  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Gas (MMcf/d)

              

Delaware Basin

     93        94        103        127        146  

STACK

     324        329        337        343        333  

Powder River Basin

     12        13        18        20        18  

Eagle Ford

     63        74        84        95        83  

Other

     1        3        2        2        1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

New Devon

     493        513        544        587        581  

Canada divest assets

     12        12        11        6        4  

U.S. divest assets

     672        603        491        457        439  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1,177        1,128        1,046        1,050        1,024  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total oil equivalent (MBoe/d)

              

Delaware Basin

     61        76        79        84        107  

STACK

     123        125        126        126        123  

Powder River Basin

     18        16        19        18        21  

Eagle Ford

     41        54        60        61        50  

Other

     6        8        7        6        7  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

New Devon

     249        279        291        295        308  

Canada divest assets

     131        111        104        121        113  

U.S. divest assets

     164        151        127        116        108  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     544        541        522        532        529  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 

BENCHMARK PRICES

 

(average prices)    Quarter 1  
     2019      2018  

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

   $ 54.88      $ 62.93  

Natural Gas ($/Mcf) - Henry Hub

   $ 3.15      $ 3.01  

REALIZED PRICES

 

     Quarter Ended March 31, 2019  
     Oil /Bitumen      NGL      Gas      Total  
     (Per Bbl)      (Per Bbl)      (Per Mcf)      (Per Boe)  

United States

   $ 51.83      $ 18.64      $ 2.53      $ 28.58  

Canada

   $ 34.60        N/M        N/M      $ 34.42  
  

 

 

    

 

 

    

 

 

    

 

 

 

Realized price without hedges

   $ 44.20      $ 18.64      $ 2.53      $ 29.83  

Cash settlements

   $ (1.18    $ 0.48      $ (0.17    $ (0.82
  

 

 

    

 

 

    

 

 

    

 

 

 

Realized price, including cash settlements

   $ 43.02      $ 19.12      $ 2.36      $ 29.01  
  

 

 

    

 

 

    

 

 

    

 

 

 
     Quarter Ended March 31, 2018  
     Oil /Bitumen      NGL      Gas      Total  
     (Per Bbl)      (Per Bbl)      (Per Mcf)      (Per Boe)  

United States

   $ 61.79      $ 22.56      $ 2.41      $ 30.39  

Canada

   $ 19.74        N/M        N/M      $ 19.45  
  

 

 

    

 

 

    

 

 

    

 

 

 

Realized price without hedges

   $ 40.15      $ 22.56      $ 2.41      $ 27.75  

Cash settlements

   $ (0.10    $ (0.53    $ 0.17      $ 0.23  
  

 

 

    

 

 

    

 

 

    

 

 

 

Realized price, including cash settlements

   $ 40.05      $ 22.03      $ 2.58      $ 27.98  
  

 

 

    

 

 

    

 

 

    

 

 

 

 


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 

CONSOLIDATED STATEMENTS OF EARNINGS

(in millions, except per share amounts)    Quarter Ended
March 31,
 
     2019     2018  

Upstream revenues

   $ 710     $ 1,319  

Marketing revenues

     791       879  
  

 

 

   

 

 

 

Total revenues

     1,501       2,198  
  

 

 

   

 

 

 

Production expenses

     506       543  

Exploration expenses

     13       33  

Marketing expenses

     759       873  

Depreciation, depletion and amortization

     459       399  

Asset dispositions

     (44     (12

General and administrative expenses

     153       199  

Financing costs, net

     73       387  

Restructuring and transaction costs

     54       —    

Other expenses

     (45     21  
  

 

 

   

 

 

 

Total expenses

     1,928       2,443  
  

 

 

   

 

 

 

Loss from continuing operations before income taxes

     (427     (245

Income tax benefit

     (110     (34
  

 

 

   

 

 

 

Net loss from continuing operations

     (317     (211

Net earnings from discontinued operations, net of income tax expense

     —         58  
  

 

 

   

 

 

 

Net loss

     (317     (153

Net earnings attributable to noncontrolling interests

     —         44  
  

 

 

   

 

 

 

Net loss attributable to Devon

   $ (317   $ (197
  

 

 

   

 

 

 

Basic net loss per share:

    

Basic loss from continuing operations per share

   $ (0.74   $ (0.41

Basic earnings from discontinued operations per share

     —         0.03  
  

 

 

   

 

 

 

Basic net loss per share

   $ (0.74   $ (0.38
  

 

 

   

 

 

 

Diluted net loss per share:

    

Diluted loss from continuing operations per share

   $ (0.74   $ (0.41

Diluted earnings from discontinued operations per share

     —         0.03  
  

 

 

   

 

 

 

Diluted net loss per share

   $ (0.74   $ (0.38
  

 

 

   

 

 

 

Weighted average common shares outstanding - basic and diluted

     434       527  

UPSTREAM REVENUES

 

(in millions)    Quarter Ended
March 31,
 
     2019     2018  

Oil, gas and NGL sales

   $ 1,419     $ 1,360  

Derivative cash settlements

     (39     11  

Derivative valuation changes

     (670     (52
  

 

 

   

 

 

 

Upstream revenues

   $ 710     $ 1,319  
  

 

 

   

 

 

 

PRODUCTION EXPENSES

 

(in millions)    Quarter Ended
March 31,
 
     2019      2018  

Lease operating expense

   $ 220      $ 241  

Gathering, processing & transportation

     203        228  

Production taxes

     68        59  

Property taxes

     15        15  
  

 

 

    

 

 

 

Production expenses

   $ 506      $ 543  
  

 

 

    

 

 

 

 


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)    Quarter Ended
March 31,
 
     2019     2018  

Cash flows from operating activities:

    

Net loss

   $ (317   $ (153

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

    

Net earnings from discontinued operations, net of income tax expense

     —         (58

Depreciation, depletion and amortization

     459       399  

Leasehold impairments

     1       8  

Accretion on discounted liabilities

     17       16  

Total losses on commodity derivatives

     709       41  

Cash settlements on commodity derivatives

     (43     11  

Gains on asset dispositions

     (44     (12

Deferred income tax benefit

     (107     (38

Share-based compensation

     48       38  

Early retirement of debt

     —         312  

Total (gains) losses on foreign exchange

     (34     50  

Other

     (10     (29

Changes in assets and liabilities, net

     (302     25  
  

 

 

   

 

 

 

Net cash from operating activities - continuing operations

     377       610  
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Capital expenditures

     (548     (651

Acquisitions of property and equipment

     (11     (6

Divestitures of property and equipment

     311       47  
  

 

 

   

 

 

 

Net cash from investing activities - continuing operations

     (248     (610
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Repayments of long-term debt principal

     (162     (807

Early retirement of debt

     —         (304

Repurchases of common stock

     (999     (71

Dividends paid on common stock

     (34     (32

Shares exchanged for tax withholdings

     (26     (38
  

 

 

   

 

 

 

Net cash from financing activities - continuing operations

     (1,221     (1,252
  

 

 

   

 

 

 

Effect of exchange rate changes on cash - continuing operations

     1       (15
  

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash of continuing operations

     (1,091     (1,267
  

 

 

   

 

 

 

Cash flows from discontinued operations:

    

Operating activities

     —         194  

Investing activities

     —         (180

Financing activities

     —         39  
  

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash of discontinued operations

     —         53  
  

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash

     (1,091     (1,214

Cash, cash equivalents and restricted cash at beginning of period

     2,446       2,684  
  

 

 

   

 

 

 

Cash, cash equivalents and restricted cash at end of period

   $ 1,355     $ 1,470  
  

 

 

   

 

 

 

Reconciliation of cash, cash equivalents and restricted cash:

    

Cash and cash equivalents

   $ 1,327     $ 1,407  

Restricted cash included in other current assets

     28       46  

Cash and cash equivalents included in current assets held for sale

     —         17  
  

 

 

   

 

 

 

Total cash, cash equivalents and restricted cash

   $ 1,355     $ 1,470  
  

 

 

   

 

 

 

 


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 

CONSOLIDATED BALANCE SHEETS

 

(in millions)    March 31,
2019
    December 31,
2018
 

Current assets:

    

Cash and cash equivalents

   $ 1,327     $ 2,414  

Accounts receivable

     1,038       885  

Current assets held for sale

     —         197  

Other current assets

     338       941  
  

 

 

   

 

 

 

Total current assets

     2,703       4,437  

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

     12,766       12,813  

Other property and equipment, net

     1,098       1,122  
  

 

 

   

 

 

 

Total property and equipment, net

     13,864       13,935  

Goodwill

     841       841  

Right-of-use assets

     365       —    

Other long-term assets

     304       353  
  

 

 

   

 

 

 

Total assets

   $ 18,077     $ 19,566  
  

 

 

   

 

 

 

Current liabilities:

    

Accounts payable

   $ 603     $ 662  

Revenues and royalties payable

     850       898  

Short-term debt

     —         162  

Current liabilities held for sale

     —         69  

Other current liabilities

     515       435  
  

 

 

   

 

 

 

Total current liabilities

     1,968       2,226  
  

 

 

   

 

 

 

Long-term debt

     5,786       5,785  

Lease liabilities

     298       —    

Asset retirement obligations

     938       1,030  

Other long-term liabilities

     458       462  

Deferred income taxes

     772       877  

Stockholders’ equity:

    

Common stock

     42       45  

Additional paid-in capital

     3,518       4,486  

Retained earnings

     3,280       3,650  

Accumulated other comprehensive earnings

     1,064       1,027  

Treasury stock, at cost, 1.5 million and 1.0 million shares in 2019 and 2018, respectively

     (47     (22
  

 

 

   

 

 

 

Total stockholders’ equity

     7,857       9,186  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 18,077     $ 19,566  
  

 

 

   

 

 

 

Common shares outstanding

     417       450  

CAPITAL EXPENDITURES

(in millions)    Quarter Ended
March 31, 2019
 

New Devon upstream capital

   $ 457  

Divest assets upstream capital

     59  

Land and other acquisitions

     7  
  

 

 

 

Exploration and production (E&P) capital

     523  

Other

     7  
  

 

 

 

Devon capital expenditures

   $ 530  
  

 

 

 

 


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 2019 earnings.

 

(in millions, except per share amounts)    Quarter Ended March 31, 2019  
     Before-tax      After-tax      Per Diluted
Share
 

Net loss (GAAP)

   $ (427    $ (317    $ (0.74

Adjustments:

        

Asset dispositions

     (44      (34      (0.08

Asset and exploration impairments

     1        1        —    

Deferred tax asset valuation allowance

     —          (18      (0.04

Fair value changes in financial instruments and foreign currency

     635        484        1.12  

Restructuring and transaction costs

     54        42        0.10  
  

 

 

    

 

 

    

 

 

 

Core earnings (Non-GAAP)

   $ 219      $ 158      $ 0.36  
  

 

 

    

 

 

    

 

 

 

EBITDAX

Devon believes EBITDAX provides information useful in assessing operating and financial performance across periods. Devon computes EBITDAX as net earnings from continuing operations before income tax expense; financing costs, net; exploration expenses; depreciation, depletion and amortization; asset impairments; asset disposition gains and losses; non-cash share-based compensation; non-cash valuation changes for derivatives and financial instruments; restructuring and transaction costs; 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 and should be considered in conjunction with net earnings from continuing operations.

 

(in millions)    Q1 2019      Q4 2018  

Net earnings (loss) from continuing operations (GAAP)

   $ (317    $ 1,149  

Financing costs, net

     73        70  

Income tax expense (benefit)

     (110      335  

Exploration expenses

     13        44  

Depreciation, depletion and amortization

     459        423  

Asset disposition gains

     (44      (268

Share-based compensation

     26        27  

Derivative and financial instrument non-cash valuation changes

     635        (1,209

Restructuring and transaction costs

     54        9  

Accretion on discounted liabilities and other

     (10      40  
  

 

 

    

 

 

 

EBITDAX (Non-GAAP)

   $ 779      $ 620  
  

 

 

    

 

 

 

NET DEBT

Devon defines net debt as debt less cash and cash equivalents. 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.

 

(in millions)    March 31, 2019  

Total debt (GAAP)

   $ 5,786  

Less cash and cash equivalents

     (1,327
  

 

 

 

Net debt (Non-GAAP)

   $ 4,459  
  

 

 

 

 


DEVON ENERGY CORPORATION

FORWARD LOOKING GUIDANCE

 

 

PRODUCTION GUIDANCE            
     Quarter 2      Full Year  
     Low      High      Low      High  

Oil and bitumen (MBbls/d)

           

New Devon

     134        141        140        145  

Assets to be sold - Canada

     95        100        108        112  

Assets to be sold - U.S.

     2        4        3        5  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     231        245        251        262  
  

 

 

    

 

 

    

 

 

    

 

 

 

Natural gas liquids (MBbls/d)

           

New Devon

     72        76        72        77  

Assets to be sold - U.S.

     27        32        26        30  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     99        108        98        107  
  

 

 

    

 

 

    

 

 

    

 

 

 

Gas (MMcf/d)

           

New Devon

     530        580        540        580  

Assets to be sold - Canada

     2        4        2        4  

Assets to be sold - U.S.

     420        440        400        440  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     952        1,024        942        1,024  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total oil equivalent (MBoe/d)

           

New Devon

     295        314        302        319  

Assets to be sold - Canada

     95        101        108        113  

Assets to be sold - U.S.

     99        109        96        108  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     489        524        506        540  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

PRICE REALIZATIONS GUIDANCE         
     Quarter 2     Full Year  
     Low     High     Low     High  

Oil and bitumen - % of WTI

        

U.S.

     90     100     90     100

Canada

     65     75     55     65

NGL - realized price

   $ 16     $ 20     $ 16     $ 20  

Natural gas - % of Henry Hub

     70     80     70     80

OTHER GUIDANCE ITEMS - Expense line items include full-year impact of assets that are currently in the process of being sold.

 

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

Marketing & midstream operating profit

   $ 10     $ 20     $ 50     $ 70  

LOE & GP&T per BOE

   $ 9.30     $ 9.55 (1)    $ 8.80     $ 9.05  

Production & property tax

   $ 80     $ 90     $ 340     $ 380  

Exploration expenses

   $ 10     $ 15     $ 40     $ 60  

Depreciation, depletion and amortization

   $ 440     $ 490     $ 1,800     $ 1,900  

General & administrative expenses

   $ 130     $ 140     $ 520     $ 540  

Financing costs, net

   $ 75     $ 85     $ 300     $ 340  

Other expenses

   $ 10     $ 20     $ 30     $ 40  

Current income tax rate

     0     0     0     0

Deferred income tax rate

     20     25     20     25
  

 

 

   

 

 

   

 

 

   

 

 

 

Total income tax rate

     20     25     20     25

 

(1)

Included in the Q2 LOE & GP&T guidance is the expected impact from a turnaround at the company’s Jackfish facility within its Canadian operations.

CAPITAL EXPENDITURES GUIDANCE

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

New Devon upstream capital

   $ 500      $ 550      $ 1,800      $ 2,000  

Assets to be sold upstream capital (assumes full year)

     60        80        225        275  

Corporate

     5        10        25        35  
  

 

 

    

 

 

    

 

 

    

 

 

 

Devon capital expenditures

   $ 565      $ 640      $ 2,050      $ 2,310  
  

 

 

    

 

 

    

 

 

    

 

 

 

 


DEVON ENERGY CORPORATION

FORWARD LOOKING GUIDANCE

 

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 2019     46,891     $  59.97       87,484     $ 54.60     $  64.62  
Q1-Q4 2020     3,238     $ 60.13       19,186     $  52.23     $ 62.36  
    Three-Way Price Collars        
Period   Volume (Bbls/d)     Weighted
Average Floor
Sold Price
($/Bbl)
    Weighted
Average Floor
Purchased
Price ($/Bbl)
    Weighted
Average Ceiling
Price ($/Bbl)
       
Q2-Q4
2019
    5,000     $ 50.00     $ 63.00     $ 74.80    

Oil Basis Swaps

 

Period   Index   Volume (Bbls/d)     Weighted Average
Differential to WTI
($/Bbl)
 
Q2-Q4 2019   Midland Sweet     24,945     $ (0.46
Q2-Q4 2019   Argus LLS     8,900     $  5.10  
Q2-Q4 2019   Argus MEH     20,945     $ 3.24  
Q2-Q4 2019   NYMEX Roll     38,000     $ 0.45  
Q2-Q4 2019   Western Canadian Select     62,762     $ (19.21
Q1-Q4 2020   Argus MEH     3,000     $ 3.43  
Q1-Q4 2020   NYMEX Roll     42,000     $ 0.32  
Q1-Q4 2020   Western Canadian Select     4,577     $ (20.80

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)
 
  Q2-Q4 2019       262,525     $  2.81       213,884     $ 2.64     $  3.02  
  Q1-Q4 2020       51,409     $ 2.86       40,071     $  2.73     $ 3.03  

Natural Gas Basis Swaps

 

Period   Index   Volume (MMBtu/d)     Weighted Average
Differential to Henry
Hub ($/MMBtu)
 
Q2-Q4 2019   Panhandle Eastern Pipe Line     63,018     $ (0.71
Q2-Q4 2019   El Paso Natural Gas     130,000     $ (1.46
Q2-Q4 2019   Houston Ship Channel     162,500     $ 0.01  
Q1-Q4 2020   Panhandle Eastern Pipe Line     30,000     $ (0.47
Q1-Q4 2020   El Paso Natural Gas     40,000     $ (0.67
Q1-Q4 2020   Houston Ship Channel     10,000     $ 0.02  

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, 2019.