DVN
$42.19
Devon Energy
$.39
.93%
Earnings Details
1st Quarter March 2018
Tuesday, May 01, 2018 4:05:00 PM
Tweet Share Watch
Summary

Devon Energy (DVN) Recent Earnings

Devon Energy (DVN) reported 1st Quarter March 2018 earnings of $0.20 per share on revenue of $3.8 billion. The consensus earnings estimate was $0.19 per share on revenue of $3.9 billion. Revenue grew 7.4% on a year-over-year basis.

Devon Energy Corporation is an independent energy company engaged in the exploration, development and production of oil, natural gas and NGLs.

Results
Reported Earnings
$0.20
Earnings Whisper
-
Consensus Estimate
$0.19
Reported Revenue
$3.81 Bil
Revenue Estimate
$3.86 Bil
Growth
Earnings Growth
Revenue Growth
Power Rating
Grade
Earnings Release

Devon Energy Reports First-Quarter 2018 Results

Highlights

  • Raising full-year 2018 oil production outlook
  • High-rate Boundary Raider wells set Delaware Basin record
  • STACK Coyote development delivers prolific production rates
  • Showboat project online 40 days ahead of plan
  • G&A and interest savings to reach $175 million annually
  • $1 billion share-repurchase program underway

OKLAHOMA CITY--(BUSINESS WIRE)-- Devon Energy Corp. (NYSE: DVN) today reported operational and financial results for the first quarter of 2018. Also included within the release is the company’s guidance outlook for the second quarter and full-year 2018.

“Devon delivered oil production at the high end of guidance and accelerated efficiency gains across the portfolio in the first quarter,” said Dave Hager, president and CEO. “Our performance was highlighted by commencing production on the highest-rate wells in the 100-year history of the Delaware Basin and efficiencies at our STACK Showboat project, which resulted in savings of $1.5 million per well and first production 40 days ahead of plan.

“Based on our strong year-to-date results and the confidence we have in our Delaware and STACK focused capital programs, we are raising our full-year oil production outlook,” Hager said. “Importantly, we are delivering this incremental production with lower costs. We expect per-unit lease operating expense to decline 5 to 10 percent by year-end, and we are on pace to reduce G&A and interest costs by $175 million annually.”

Operating Cash Flow Increases 11 Percent

In the first quarter of 2018, Devon’s operating cash flow totaled $804 million, an 11 percent increase from the fourth quarter of 2017. Devon reported a net loss totaling $197 million, or $0.38 per diluted share, in the first quarter. The quarterly loss was attributable to a $312 million charge related to the early retirement of debt. Adjusting for this one-time charge and other items securities analysts typically exclude from their published estimates, the company’s core earnings were $108 million, or $0.20 per diluted share, in the quarter.

Delaware and STACK Driving 2018 Oil Production Guidance Higher

Overall, total production averaged 544,000 oil-equivalent barrels (Boe) per day in the first quarter. Oil accounted for the largest component of the product mix at 46 percent of total volumes.

The majority of Devon’s production was attributable to its U.S. resource plays, which averaged 413,000 Boe per day. The strongest performance in the U.S. was driven by the company’s Delaware and STACK assets, where combined oil production increased 16 percent compared to the prior quarter. This robust growth drove U.S. oil production to the top end of guidance, averaging 122,000 barrels per day for the quarter.

Based on strong year-to-date results, Devon is raising its 2018 guidance for U.S. oil production. With the production raise, the midpoint of the company’s guidance for 2018 U.S. oil production now represents an estimated growth rate of 16 percent compared to 2017, up from the previous guidance of 14 percent. The improved outlook is driven by a combination of improving well productivity in the Delaware and STACK and efficiency gains compressing cycle times with development projects.

High-Rate Boundary Raider Wells Set Delaware Basin Record

The company’s development programs across its U.S. resource plays had another strong quarter of performance. In the Delaware, new well activity was headlined by two massive Boundary Raider wells that achieved a combined 24-hour initial production rate of approximately 24,000 Boe per day (80 percent oil). These are the highest-rate wells brought online in the history of the Delaware Basin.

In the STACK, Devon commenced production on 12 high-rate wells that averaged initial 30-day rates of 3,500 Boe per day (55 percent oil). The most prolific STACK wells for the quarter belonged to the four wells from the Coyote development that delivered average 30-day rates of 4,400 Boe per day.

For additional details on well results and other information about Devon’s E&P operations, please refer to the company’s first-quarter 2018 operations report at www.devonenergy.com.

Showboat Project Online 40 Days Ahead of Plan

Devon’s upstream capital was $664 million in the first quarter, 2 percent above the guidance range. This variance was driven primarily by efficiencies achieved at the company’s STACK Showboat project, where first production was achieved approximately 40 days ahead of plan, resulting in an acceleration of capital spend.

The efficiencies at Showboat were driven by a 30 percent improvement in drilling time and the doubling of completion stages per day compared to prior activity in the area. Overall, these operating improvements delivered cost savings of $1.5 million per well at Showboat.

With the better than expected efficiencies compressing cycle times across development projects and pulling forward activity, Devon now expects its capital to trend toward the high end of its 2018 guidance of $2.2 billion to $2.4 billion. The accelerated activity due to efficiencies will benefit both the 2018 and 2019 production profile.

Upstream Revenue in U.S. Advances and EnLink Profitability Expands

The company’s upstream revenue in the U.S. totaled $1.0 billion in the first quarter, a 36 percent improvement compared to the fourth quarter of 2017. Contributing factors to the strong revenue growth were higher commodity price realizations and growth in higher-margin, light-oil production.

In Canada, upstream revenues totaled $302 million in the first quarter. The company benefitted from Western Canadian Select (WCS) basis swaps on approximately 50 percent of its estimated Canadian oil production in the first quarter, generating cash settlements of $97 million.

Devon’s midstream business generated operating profits of $277 million in the first quarter, increasing 42 percent year over year. This growth was driven by the company’s investment in EnLink Midstream. Devon has a 64 percent ownership interest in EnLink’s general partner (NYSE: ENLC) and a 23 percent interest in the limited partner (NYSE: ENLK). In aggregate, the company’s ownership in EnLink has a market value of approximately $3 billion and is projected to generate cash distributions of $270 million in 2018.

Regional Basis Swaps Provide Price Protection

The company currently has about 60 percent of its expected oil and gas production protected for the remainder of 2018. These contracts consist of collars and swaps based off the West Texas Intermediate (WTI) oil benchmark and the Henry Hub natural gas index. Additionally, Devon has entered into regional basis swaps in an effort to protect price realizations across its portfolio in the U.S. and Canada, including attractive WCS and Midland basis oil hedges. The volume and pricing details associated with the company’s hedges are provided in the tables within this release.

Per-Unit Production Expense to Improve Throughout 2018

Devon’s production expense totaled $543 million, or $11.08 per Boe, in the first quarter, in line with guidance. New revenue recognition accounting rules were implemented in the first quarter, resulting in a $62 million increase to production expense. The new accounting rules changed the way certain processing fees are presented for natural gas and natural gas liquids. These fees were historically presented as reductions to revenue but are now recorded to production expense. This change had no impact on earnings or cash flow.

With growth in high-margin and low-cost production in the Delaware and STACK, per-unit production expense is projected to decline 5 to 10 percent by year-end 2018.

G&A and Interest Savings to Reach $175 Million Annually

The company’s general and administrative expenses (G&A) totaled $226 million in the first quarter. Subsequent to quarter-end, with workforce and non-personnel related cost reduction initiatives ongoing, the company expects G&A expense to decline by 15 percent in the second quarter. On an annualized run-rate basis, the company expects G&A savings of approximately $110 million.

Net financing costs totaled $431 million in the first quarter. Excluding the $312 million charge attributable to the early retirement of debt, net financing costs for the first quarter were $119 million. With the retirement of high-coupon debt in the first quarter, the company expects to reduce net financing costs by approximately $64 million on an annual basis.

In aggregate, these G&A and interest-reduction initiatives position Devon to lower its costs by approximately $175 million annually.

Successful Tender Activity Reduces Upstream Debt

Devon’s financial position remains exceptionally strong, with investment-grade credit ratings and excellent liquidity. The company exited the first quarter with $1.4 billion of cash on hand. In March, the company successfully repurchased $807 million of debt, reducing the company’s consolidated debt to $10.0 billion. Excluding non-recourse EnLink obligations, Devon’s stand-alone net debt is $4.7 billion.

Share Repurchase Program Reaches $204 Million; Dividend Increased 33 Percent

In the first quarter, Devon announced that its board of directors authorized a $1.0 billion share-repurchase program of the company’s common stock. As of the end of April, Devon had repurchased 6.2 million shares under the program at a total cost of $204 million, with an average share purchase price of $33. Devon expects to complete the stock repurchase program by the end of 2018.

The company’s board of directors also recently approved a 33 percent increase to its quarterly common stock dividend to $0.08 per share, compared to the prior rate of $0.06 per share. The new quarterly dividend rate is effective in the second quarter of 2018.

Divestiture Program Achieves $1.1 Billion of Asset Sales

To further focus its resource-rich portfolio, Devon is targeting asset divestiture proceeds in excess of $5 billion. In March, Devon advanced this divestiture goal by announcing the sale of its Johnson County asset in the southern portion of the Barnett Shale position for $553 million. The transaction is expected to close during the second quarter.

In a separate transaction within the Barnett, the company formed a partnership with DowDupont (“Dow”) in April. Under this arrangement, Devon will monetize half its working interest across 116 gross undrilled locations for an approximate $75 million payment from Dow spread over the next five years. With this agreement, Devon will also drill and operate up to 24 wells per year, with volumes dedicated to the EnLink gathering and processing infrastructure.

Overall, these two Barnett transactions, combined with other recent asset sales, have increased total divestiture proceeds over the past year to $1.1 billion.

Non-GAAP Reconciliations

Pursuant to regulatory disclosure requirements, Devon is required to reconcile non-GAAP (generally accepted accounting principles) financial measures to the related GAAP information. Core earnings and core earnings per share and other items referenced within the commentary of this release are non-GAAP financial measures. Reconciliations of these and other non-GAAP measures are provided within the tables of this release.

Conference Call Webcast and Supplemental Earnings Materials

Also provided with today’s release is the company’s detailed operations report that is available on the company’s website at www.devonenergy.com. The company’s first-quarter conference call will be held at 10 a.m. Central (11 a.m. Eastern) on Wednesday, May 2, 2018, and will serve primarily as a forum for analyst and investor questions and answers.

Forward-Looking Statements

This 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 oil and gas operations; regulatory restrictions, compliance costs and other risks relating to governmental regulation, including with respect to environmental matters; risks related to our hedging activities; counterparty credit risks; risks relating to our indebtedness; cyberattack risks; our limited control over third parties who operate our oil and gas properties; midstream capacity constraints and potential interruptions in production; the extent to which insurance covers any losses we may experience; competition for leases, materials, people and capital; our ability to successfully complete mergers, acquisitions and divestitures; 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 release are made as of the date of this 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 achieving strong returns and capital-efficient cash flow growth. For more information, please visit www.devonenergy.com.

 

DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

     
 

PRODUCTION NET OF ROYALTIES

 
Quarter Ended
March 31, 2018
Oil and bitumen (MBbls/d)
U. S. 122
Heavy Oil 129
Retained assets 251
Divested assets
Total 251
Natural gas liquids (MBbls/d)
U. S. 91
Divested assets 6
Total 97
Gas (MMcf/d)
U. S. 1,002
Heavy Oil 12
Retained assets 1,014
Divested assets 163
Total 1,177
Total oil equivalent (MBoe/d)
U. S. 380
Heavy Oil 131
Retained assets 511
Divested assets 33
Total 544
 
 

DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 
 
PRODUCTION TREND                              
2017 2018
Quarter 1 Quarter 2 Quarter 3 Quarter 4 Quarter 1
Oil and bitumen (MBbls/d)
STACK 21 25 27 30 35
Delaware Basin 30 30 31 32 36
Rockies Oil 13 13 12 15 18
Heavy Oil 137 122 121 132 129
Eagle Ford 46 34 28 27 23
Barnett Shale 1 1 1 1 1
Other 11 10 11 9 9
Retained assets 259 235 231 246 251
Divested assets 2 3 2
Total 261 238 233 246 251
Natural gas liquids (MBbls/d)
STACK 26 31 32 34 37
Delaware Basin 10 10 11 13 11
Rockies Oil 1 1 1 1 2
Eagle Ford 15 10 12 13 8
Barnett Shale 36 35 29 36 31
Other 2 3 2 3 2
Retained assets 90 90 87 100 91
Divested assets 8 7 7 6 6
Total 98 97 94 106 97
Gas (MMcf/d)
STACK 287 298 313 316 344
Delaware Basin 87 94 90 89 97
Rockies Oil 15 17 13 14 18
Heavy Oil 23 14 16 15 12
Eagle Ford 115 92 86 87 63
Barnett Shale 498 496 498 466 470
Other 12 13 10 13 10
Retained assets 1,037 1,024 1,026 1,000 1,014
Divested assets 191 184 175 175 163
Total 1,228 1,208 1,201 1,175 1,177
Total oil equivalent (MBoe/d)
STACK 95 105 111 117 129
Delaware Basin 54 55 57 60 64
Rockies Oil 17 17 16 19 23
Heavy Oil 141 124 124 134 131
Eagle Ford 80 60 54 55 41
Barnett Shale 120 118 113 114 110
Other 14 16 14 13 13
Retained assets 521 495 489 512 511
Divested assets 42 41 38 36 33
Total 563 536 527 548 544
 
 

DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

 
 
BENCHMARK PRICES                        
(average prices) Quarter 1
2018 2017
Oil ($/Bbl) - West Texas Intermediate (Cushing) $ 62.93 $ 52.00
Natural Gas ($/Mcf) - Henry Hub $ 3.01 $ 3.32
 
REALIZED PRICES 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
 
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
 
 
DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
 
 
CONSOLIDATED STATEMENTS OF EARNINGS            
(in millions, except per share amounts) Quarter Ended
March 31,
2018 2017

Upstream revenues (1)

$ 1,319 $ 1,541
Marketing and midstream revenues   2,491     2,010  
Total revenues   3,810     3,551  

Production expenses (2)

543 457
Exploration expenses 33 95
Marketing and midstream expenses 2,214 1,814
Depreciation, depletion and amortization 537 528
Asset impairments 7
Asset dispositions (12 ) (3 )
General and administrative expenses 226 231
Financing costs, net 431 128
Other expenses   19     (31 )
Total expenses   3,991     3,226  
Earnings (loss) before income taxes (181 ) 325
Income tax expense (benefit)   (28 )   8  
Net earnings (loss) (153 ) 317
Net earnings attributable to noncontrolling interests   44     14  
Net earnings (loss) attributable to Devon $ (197 ) $ 303  
 
Net earnings (loss) per share attributable to Devon:
Basic $ (0.38 ) $ 0.58
Diluted $ (0.38 ) $ 0.58
Weighted average common shares outstanding:
Basic 527 525
Diluted 527 528
 
 
 

(1) UPSTREAM REVENUES

(in millions) Quarter Ended
March 31,
2018 2017
Oil, gas and NGL sales $ 1,360 $ 1,309
Derivative cash settlements 11 8
Derivative valuation changes   (52 )   224  
Upstream revenues $ 1,319   $ 1,541  
 
 
 

(2) PRODUCTION EXPENSES

(in millions) Quarter Ended
March 31,
2018 2017
Lease operating expense $ 241 $ 223
Gathering, processing & transportation (see page 10) 228 163
Production taxes 59 55
Property taxes   15     16  
Production expense $ 543   $ 457  
 

DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION

REVENUE RECOGNITION – PRESENTATION CHANGE ONLY

In January 2018, we adopted ASC 606 – Revenue from Contracts with Customers (ASC 606) and changed our accounting for certain gathering, processing and transportation costs on a prospective basis. The changes impact total revenues and total expenses by equal offsetting amounts with no impact to net earnings. As a result of the adoption of ASC 606 in the first quarter of 2018, our upstream revenues and production expenses both increased $62 million. To facilitate comparisons of our 2018 and 2017 upstream revenues and production expenses, the following tables provide pro forma results, assuming ASC 606 had been applied beginning in January 2017.

     
(in millions) Quarter Ended March 31, 2017
As Reported       Pro Forma       Change
Upstream revenues $ 1,541 $ 1,604 $ 63
Production expenses   457   520   63
Net effect $ 1,084 $ 1,084 $
 
     
(in millions) Quarter Ended June 30, 2017
As Reported       Pro Forma       Change
Upstream revenues $ 1,332 $ 1,395 $ 63
Production expenses   455   518   63
Net effect $ 877 $ 877 $
 
     
(in millions) Quarter Ended September 30, 2017
As Reported       Pro Forma       Change
Upstream revenues $ 1,101 $ 1,167 $ 66
Production expenses   448   514   66
Net effect $ 653 $ 653 $
 
     
(in millions) Quarter Ended December 31, 2017
As Reported       Pro Forma       Change
Upstream revenues $ 1,333 $ 1,396 $ 63
Production expenses   463   526   63
Net effect $ 870 $ 870 $
 
     
(in millions) Year Ended December 31, 2017
As Reported       Pro Forma       Change
Upstream revenues $ 5,307 $ 5,562 $ 255
Production expenses   1,823   2,078   255
Net effect $ 3,484 $ 3,484 $
 
 
DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
 
 
 
CONSOLIDATED STATEMENTS OF CASH FLOWS            
(in millions) Quarter Ended
March 31,
2018 2017
Cash flows from operating activities:
Net earnings (loss) $ (153 ) $ 317

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

Depreciation, depletion and amortization 537 528
Asset impairments 7
Leasehold impairments 8 42
Accretion on discounted liabilities 16 24
Total (gains) losses on commodity derivatives 41 (232 )
Cash settlements on commodity derivatives 11 8
Gain on asset dispositions (12 ) (3 )
Deferred income taxes (32 ) (12 )
Share-based compensation 44 55
Early retirement of debt 312
Other 26 (24 )
Changes in assets and liabilities, net   6     36  
Net cash from operating activities   804     746  
Cash flows from investing activities:
Capital expenditures (832 ) (653 )
Acquisitions of property and equipment (6 ) (20 )
Divestitures of property and equipment 48 32
Proceeds from sale of investment 190
Other       (3 )
Net cash from investing activities   (790 )   (454 )
Cash flows from financing activities:
Borrowings of long-term debt, net of issuance costs 801 813
Repayments of long-term debt (1,236 ) (587 )
Payment of installment payable (250 ) (250 )
Early retirement of debt (304 )
Issuance of subsidiary units 1 55
Repurchases of common stock (71 )
Dividends paid on common stock (32 ) (32 )
Contributions from noncontrolling interests 23 21
Distributions to noncontrolling interests (102 ) (81 )
Shares exchanged for tax withholdings (43 ) (61 )
Other       (2 )
Net cash from financing activities   (1,213 )   (124 )
Effect of exchange rate changes on cash   (15 )   (8 )
Net change in cash, cash equivalents and restricted cash (1,214 ) 160
Cash, cash equivalents and restricted cash at beginning of period   2,684     1,959  
Cash, cash equivalents and restricted cash at end of period $ 1,470   $ 2,119  
 
Reconciliation of cash, cash equivalents and restricted cash:
Cash and cash equivalents $ 1,424 $ 2,119
Restricted cash included in other current assets   46      
Total cash, cash equivalents and restricted cash $ 1,470   $ 2,119  
 
 
DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
 
 
CONSOLIDATED BALANCE SHEETS            
(in millions) March 31, December 31,
2018 2017
Current assets:
Cash and cash equivalents $ 1,424 $ 2,673
Accounts receivable 1,695 1,670
Other current assets   516     448
Total current assets 3,635 4,791
Oil and gas property and equipment, based on successful efforts accounting, net 13,475 13,318
Midstream and other property and equipment, net   7,908     7,853
Total property and equipment, net 21,383 21,171
Goodwill 2,383 2,383
Other long-term assets   1,915     1,896
Total assets $ 29,316   $ 30,241
 
Current liabilities:
Accounts payable $ 862 $ 819
Revenues and royalties payable 1,269 1,180
Short-term debt 354 115
Other current liabilities   997     1,201
Total current liabilities   3,482     3,315
Long-term debt 9,628 10,291
Asset retirement obligations 1,141 1,113
Other long-term liabilities 567 583
Deferred income taxes 773 835
Equity:
Common stock 53 53
Treasury stock, at cost (12 )
Additional paid-in capital 7,269 7,333
Retained earnings 473 702
Accumulated other comprehensive earnings   1,122     1,166
Total stockholders’ equity attributable to Devon 8,905 9,254
Noncontrolling interests   4,820     4,850
Total equity   13,725     14,104
Total liabilities and equity $ 29,316   $ 30,241
 
Common shares outstanding 526 525
 
 
DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
 
 
CONSOLIDATING STATEMENTS OF OPERATIONS      
(in millions) Quarter Ended March 31, 2018

Devon U.S. &
Canada

      EnLink       Eliminations       Total
Upstream revenues $ 1,319 $ $ $ 1,319
Marketing and midstream revenues   879     1,761     (149 )   2,491  
Total revenues   2,198     1,761     (149 )   3,810  
Production expenses 543 543
Exploration expenses 33 33
Marketing and midstream expenses 873 1,490 (149 ) 2,214
Depreciation, depletion and amortization 399 138 537
Asset dispositions (12 ) (12 )
General and administrative expenses 199 27 226
Financing costs, net 387 44 431
Other expenses   21     (2 )       19  
Total expenses   2,443     1,697     (149 )   3,991  
Earnings (loss) before income taxes (245 ) 64 (181 )
Income tax expense (benefit)   (34 )   6         (28 )
Net earnings (loss) (211 ) 58 (153 )
Net earnings attributable to noncontrolling interests       44         44  
Net earnings (loss) attributable to Devon $ (211 ) $ 14   $   $ (197 )
 
 
OTHER KEY STATISTICS
(in millions) Quarter Ended March 31, 2018

Devon U.S. &
Canada

EnLink Eliminations Total
Cash flow statement related items:
Operating cash flow $ 610 $ 194 $ $ 804
Divestitures of property and equipment $ 47 $ 1 $ $ 48
Capital expenditures $ (651 ) $ (181 ) $ $ (832 )
Debt activity, net $ (1,111 ) $ 122 $ $ (989 )
EnLink distributions received (paid) $ 67 $ (169 ) $ $ (102 )
 
Balance sheet statement items:
Net debt (1) $ 4,659 $ 3,899 $ $ 8,558
 
 
(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.
 
 
CAPITAL EXPENDITURES
(in millions) Quarter Ended
March 31, 2018
Upstream capital $664
Land and other acquisitions 6  
Exploration and production (E&P) capital 670
Capitalized interest 18
Other 13  
Devon capital expenditures (1) $701  
 
 
(1) Excludes $181 million attributable to EnLink for the first quarter of 2018.
 

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 2018 earnings.

 
(in millions, except per share amounts)       Quarter Ended March 31, 2018
Before-tax       After-tax      

After
Noncontrolling
Interests

     

Per Diluted
Share

Loss attributable to Devon (GAAP) $ (181 ) $ (153 ) $ (197 ) $ (0.38 )
Adjustments:
Asset dispositions (12 ) (9 ) (9 ) (0.02 )
Asset and exploration impairments 10 7 7 0.01
Deferred tax asset valuation allowance 6 6 0.01

Fair value changes in financial instruments and foreign currency

63 62 61 0.12
Early retirement of debt   312     240     240     0.46  
Core earnings attributable to Devon (Non-GAAP) $ 192   $ 153   $ 108   $ 0.20  
 

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, 2018
Devon U.S. & Canada       EnLink       Devon Consolidated
Total debt (GAAP) $ 6,066 $ 3,916 $ 9,982
Less cash and cash equivalents   (1,407 )   (17 )   (1,424 )
Net debt (Non-GAAP) $ 4,659   $ 3,899   $ 8,558  
 
 

DEVON ENERGY CORPORATION

FORWARD LOOKING GUIDANCE

                       
 
PRODUCTION GUIDANCE
Quarter 2 Full Year
Low High Low High
Oil and bitumen (MBbls/d)
U.S. 129 134 130 135
Heavy Oil   110     115     125     130  
Retained assets 239 249 255 265
Divested assets                
Total   239     249     255     265  
Natural gas liquids (MBbls/d)
Retained assets 97 100 99 102
Divested assets   3     5     2     4  
Total   100     105     101     106  
Gas (MMcf/d)
U.S. 990 1,040 1,000 1,050
Heavy Oil   11     13     11     13  
Retained assets 1,001 1,053 1,011 1,063
Divested assets   105     115     65     70  
Total   1,106     1,168     1,076     1,133  
Total oil equivalent (MBoe/d)
U.S. 391 408 396 412
Heavy Oil   112     117     127     132  
Retained assets 503 525 523 544
Divested assets   21     24     13     16  
Total   524     549     536     560  
 
 
 
PRICE REALIZATIONS GUIDANCE
Quarter 2 Full Year
Low High Low High
Oil and bitumen - % of WTI
U.S. 95 % 100 % 95 % 100 %
Canada 35 % 55 % 35 % 50 %
NGL - realized price $ 20 $ 24 $ 20 $ 24
Natural gas - % of Henry Hub 73 % 83 % 73 % 83 %
 
 

DEVON ENERGY CORPORATION

FORWARD LOOKING GUIDANCE

                       
 
OTHER GUIDANCE ITEMS
Quarter 2 Full Year
($ millions, except %) Low High Low High
Marketing & midstream operating profit $ 250 $ 270 $ 1,050 $ 1,150
Production expenses $ 530 $ 580 $ 2,100 $ 2,200
Exploration expenses $ 25 $ 35 $ 90 $ 100
Depreciation, depletion and amortization $ 560 $ 610 $ 2,300 $ 2,400
General & administrative expenses $ 180 $ 200 $ 775 $ 825
Financing costs, net $ 105 $ 115 $ 440 $ 470
Other expenses $ 15 $ 20 $ 60 $ 80
Current income tax rate 0 % 5 % 0 % 5 %
Deferred income tax rate   20 %   25 %   20 %   25 %
Total income tax rate   20 %   30 %   20 %   30 %
 
Net earnings attributable to noncontrolling interests $ 30 $ 50 $ 185 $ 205
 
 
CAPITAL EXPENDITURES GUIDANCE                        
Quarter 2 Full Year
(in millions) Low High Low High
Upstream capital $ 550 $ 650 $ 2,200 $ 2,400
Capitalized interest 15 20 50 80
Other   20   30   50   70
Devon capital expenditures (1) $ 585 $ 700 $ 2,300 $ 2,550
 

(1) Excludes capital expenditures related to EnLink.

 
 
DEVON ENERGY CORPORATION
FORWARD LOOKING GUIDANCE
 
 

Oil Commodity Hedges – As of April 27, 2018

                             
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 2018 75,631 $ 56.25 92,858 $ 51.02 $ 61.45
Q1-Q4 2019 40,130 $ 58.08 54,790 $ 51.72 $ 61.72
 
 

Oil Basis Swaps – As of April 27, 2018

      Oil Basis Swaps       Oil Basis Collars
Period Index      

Volume
(Bbls/d)

     

Weighted
Average
Differential to
WTI ($/Bbl)

Volume (Bbls/d)      

Weighted
Average Floor
Differential to
WTI ($/Bbl)

     

Weighted
Average Ceiling
Differential to
WTI ($/Bbl)

Q2-Q4 2018 Midland Sweet 20,491 $ (1.02 ) $ $
Q2-Q4 2018 Argus LLS 10,691 $ 3.95 $ $
Q2-Q4 2018 Argus MEH 4,669 2.49 $ $
Q2-Q4 2018 Western Canadian Select 69,018 $ (14.91 ) 1,775 $ (15.50 ) $ (13.93 )
Q1-Q4 2019 Midland Sweet 28,000 $ (0.46 ) $ $
Q1-Q4 2019 Argus MEH 6,000 2.49 $ $
 
 

Natural Gas Commodity Hedges - Henry Hub – As of April 27, 2018

      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 2018 357,393 $ 2.96 194,795 $ 2.77 $ 3.10
Q1-Q4 2019 118,588 $ 2.83 87,844 $ 2.69 $ 3.06
 
 

Natural Gas Basis Swaps – As of April 27, 2018

Period       Index       Volume (MMBtu/d)      

Weighted Average
Differential to Henry
Hub ($/MMBtu)

Q2-Q4 2018 Panhandle Eastern Pipe Line 93,545 $ (0.48 )
Q2-Q4 2018 El Paso Natural Gas 53,455 $ (1.17 )
Q2-Q4 2018 Houston Ship Channel 66,818 $ 0.00
Q2-Q4 2018 Transco Zone 4 10,036 $ (0.03 )
Q1-Q4 2019 Panhandle Eastern Pipe Line 4,959 $ (0.81 )
Q1-Q4 2019 El Paso Natural Gas 60,000 $ (1.58 )
Q1-Q4 2019 Houston Ship Channel 72,500 $ (0.01 )
Q1-Q4 2019 Transco Zone 4 7,397 $ (0.03 )
 

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 27, 2018.

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

Source: Devon Energy Corp.