Exhibit 99.1
| | | | |
 | | | | Devon Energy Corporation 333 West Sheridan Avenue Oklahoma City, OK 73102-5015 |
News Release
| | | | |
| Investor Contacts | | Scott Coody Shea Snyder | | 405 552 4735 405 552 4782 |
| | |
| Media Contact | | Chip Minty | | 405 228 8647 |
Devon Energy Reports Second-Quarter 2013 Results
| | • | | Achieved record production exceeding company guidance |
| | • | | Delivered 36 percent growth in U.S. oil production driven by Permian Basin |
| | • | | Announced positive well results in new Woodford Shale oil play |
| | • | | Increased cash flow 31 percent |
| | • | | Repatriated $2 billion of foreign cash |
OKLAHOMA CITY – August 7, 2013– Devon Energy Corporation (NYSE:DVN) today reported net earnings of $683 million or $1.69 per common share ($1.68 per diluted share) for the quarter ended June 30, 2013. This compares with the second-quarter 2012 net earnings of $477 million or $1.18 per common share ($1.18 per diluted share).
Adjusting for items securities analysts typically exclude from their published estimates, the company earned $491 million or $1.21 per diluted share in the second quarter. This adjusted earnings result represents a 119 percent increase compared to the second quarter of 2012.
Record Production Driven By Strong Oil Growth
Total production increased to an average of 698,000 oil-equivalent barrels (Boe) per day in the second quarter of 2013, exceeding the top-end of the company’s guidance range by 8,000 barrels per day. This is the highest average daily rate in Devon’s history from its North American property base. Second-quarter production benefited from better than expected results from several core development areas, including the Permian Basin and Barnett Shale.
Devon’s strong growth in oil production continued in the second quarter. In aggregate, oil production averaged 169,000 barrels per day, a 14 percent increase compared to the second quarter of 2012 and a 4 percent increase compared to the first quarter of 2013. Driven by the Permian Basin, the most significant growth came from the company’s U.S. operations, where oil production increased 36 percent year over year.
“The second quarter was an outstanding one for Devon as we continued to successfully grow high-margin oil production,” said John Richels, president and chief executive officer. “We remain on track to deliver total companywide oil production growth in the high teens for 2013, led by light-oil growth of nearly 40 percent in the U.S.”
“In addition to delivering an excellent quarter, we achieved some exciting results in a new light-oil resource play,” said Dave Hager, chief operating officer. “We have now identified 400,000 net acres in the Mississippian Trend with Woodford Shale oil potential.”
Key Operating Highlights
Mississippian-Woodford Trend - Devon commenced production on 36 operated wells in this emerging light-oil play during the second quarter. This activity was highlighted by 10 wells in the Woodford Shale where initial 24-hour production rates averaged 840 Boe per day. Overall, production from Devon’s Mississippian Trend exited June at nearly 7,000 Boe per day, representing more than a 100 percent increase from the first-quarter exit rate. The company now has 650,000 net acres in the greater Mississippian-Woodford Trend, prospective for both carbonate and shale opportunities.
Permian Basin - Production averaged a record 76,000 Boe per day in the second quarter. Oil production increased 32 percent compared to the second quarter of 2012 and now accounts for 60 percent of Devon’s total Permian production. The most significant contributor to this oil growth was the Bone Spring play in the Delaware Basin. Devon added 29 new Bone Spring wells to production in the second quarter with initial 30-day rates averaging 675 Boe per day. Also driving oil growth in the Permian was strong performance from the company’s Wolfcamp Shale position in the Midland Basin. Devon brought 19 Wolfcamp Shale wells online during the second quarter with initial 30-day production rates as high as 1,000 Boe per day.
Rockies– Devon’s oil exploration program in the Powder River Basin delivered notable results in the second quarter. Targeting the Parkman and Turner formations, the company commenced production on seven operated wells. Initial 30-day production from these wells averaged 675 Boe per day, of which more than 90 percent was light oil. Devon has identified 600 risked locations across the Powder River Basin and expects its drilling inventory to increase as the company de-risks this oil opportunity.
Canadian Oil Sands - Net production from Devon’s Jackfish 1 and Jackfish 2 oil sands projects averaged 53,000 barrels of oil per day in the second quarter of 2013, a 4 percent increase over the year-ago period. Construction of the company’s third Jackfish oil sands project is now approximately 70 percent complete. Jackfish 3 is expected to produce 35,000 barrels per day before royalties for more than 20 years with plant startup expected in the third quarter of 2014.
Granite Wash - Net production increased 33 percent compared to the previous quarter. This strong growth was driven by nine operated wells brought online in the second quarter, including two Hogshooter wells. The 30-day production from each of these nine wells averaged 1,600 Boe per day, including 900 barrels of oil and liquids per day.
Cana-Woodford Shale - Second-quarter production averaged 322 million cubic feet of natural gas equivalent per day. Oil and liquids production comprised nearly 40 percent of total Cana-Woodford production in the second quarter, representing a 48 percent increase compared to the prior-year quarter.
Barnett Shale – Continuing efforts to optimize production resulted in net production averaging 1.4 billion cubic feet of natural gas equivalent per day during the second quarter. Liquids production increased to 56,000 barrels per day, a 34 percent increase compared to the second quarter of 2012.
Midstream MLP Update
In June, Devon announced that its board of directors approved a plan to form a publicly traded midstream master limited partnership (MLP). The MLP is expected to initially own a minority interest in Devon’s U.S. midstream business. The company expects the MLP to file a registration statement with the Securities and Exchange Commission (SEC) by the end of the third quarter. Subject to market conditions, an offering of partnership units in the MLP would follow registration with the SEC.
In addition to the MLP announcement, the company divested non-core assets. Year to date, Devon has signed agreements to sell exploration and production and midstream assets totaling nearly $300 million. Estimated cash flow in 2013 from these divestiture assets is less than $15 million, and current production is essentially all dry gas, averaging around 20 million cubic feet of natural gas equivalent per day. The company expects to close these highly accretive transactions during the second half of 2013.
Upstream Revenue Increases 37 Percent; Costs Remain Essentially Flat
Revenue from oil, natural gas and natural gas liquids sales totaled $2.2 billion in the second quarter, a 37 percent increase from the second quarter of 2012. The significant increase in revenue was attributable to improved natural gas and oil price realizations combined with higher oil production. In the second quarter, oil sales increased to more than 50 percent of Devon’s total upstream revenues.
Page 2 of 12
Devon’s marketing and midstream operating profit reached $121 million in the second quarter of 2013. This result exceeded the company’s guidance and represents a 79 percent increase compared to the second quarter of 2012. The year-over-year increase in operating profit was attributable to improved natural gas prices and higher utilization at the company’s fractionator facility in Mont Belvieu.
The company’s pre-tax expenses totaled $1.7 billion in the second quarter of 2013. On a unit of production basis, pre-tax expenses were 1 percent higher than the second quarter of 2012 but were 2 percent lower than the first quarter of 2013. Devon achieved these strong results through its focused cost management efforts offsetting the impact of increasing oil production. In general, oil projects are higher margin, but have higher operating costs than gas projects.
Cash Flow Increases 31 Percent; Devon Repatriates Foreign Cash
Devon generated $1.4 billion of cash flow before balance sheet changes in the second quarter of 2013, a 31 percent increase over the year-ago period. During the quarter, the company comfortably funded its total capital program and reduced its debt balances by $2.0 billion.
As of June 30, 2013, the company had repatriated $2.0 billion of foreign cash to the U.S. at an estimated tax rate of 5 percent. In addition, Devon transferred $500 million to Canada on a tax-free basis. The company exited the second quarter with cash and short-term investments totaling $4.2 billion and a net debt to adjusted capitalization of 23 percent.
Non-GAAP Reconciliations
Pursuant to regulatory disclosure requirements, Devon is required to reconcile non-GAAP financial measures to the related GAAP information (GAAP refers to generally accepted accounting principles). Adjusted earnings, cash flow before balance sheet changes, net debt, and adjusted capitalization are non-GAAP financial measures referenced within this release. Reconciliations of these non-GAAP measures are provided beginning on page 11.
Conference Call to be Webcast Today
Devon will discuss its second-quarter 2013 financial and operating results in a conference call webcast today. The webcast will begin at 10 a.m. Central Time (11 a.m. Eastern Time) and may be accessed from Devon’s home page atwww.devonenergy.com.
This press release includes "forward-looking statements" as defined by the Securities and Exchange Commission (SEC). Such statements are those concerning strategic plans, expectations and objectives for future operations. 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 future drilling and production 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, natural gas and NGL prices; uncertainties inherent in estimating oil, natural gas and NGL reserves; the extent to which we are successful in acquiring and discovering additional reserves; unforeseen changes in the rate of production from our oil and gas properties; uncertainties in future exploration and drilling results; uncertainties inherent in estimating the cost of drilling and completing wells; drilling risks; competition for leases, materials, people and capital; midstream capacity constraints and potential interruptions in production; risk related to our hedging activities; environmental risks; political or regulatory changes; and our limited control over third parties who operate our oil and gas properties. 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.
Page 3 of 12
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 and exploration target size. 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. U.S. investors are urged to consider closely the disclosure in our Form 10-K, available from us at Devon Energy Corporation, Attn. Investor Relations, 333 West Sheridan Avenue, Oklahoma City, OK 73102-5015. You can also obtain this form from the SEC by calling 1-800-SEC-0330 or from the SEC’s website atwww.sec.gov.
Devon Energy Corporation is an Oklahoma City-based independent energy company engaged in oil and gas exploration and production. Devon is a leading U.S.-based independent oil and gas producer and is included in the S&P 500 Index. For more information about Devon, please visit our website atwww.devonenergy.com.
Page 4 of 12
DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
PRODUCTION (net of royalties)
| | | | | | | | | | | | | | | | |
| | | Quarter Ended | | | Six Months Ended | |
| | | June 30, | | | June 30, | |
Total Period Production: | | 2013 | | | 2012 | | | 2013 | | | 2012 | |
Natural Gas (Bcf) | | | | | | | | | | | | | | | | |
United States | | | 179.2 | | | | 186.6 | | | | 356.4 | | | | 375.1 | |
Canada | | | 42.8 | | | | 47.2 | | | | 83.8 | | | | 97.9 | |
| | | | | | | | | | | | | | | | |
Total Natural Gas | | | 222.0 | | | | 233.8 | | | | 440.2 | | | | 473.0 | |
| | | | | | | | | | | | | | | | |
Oil / Bitumen (MMBbls) | | | | | | | | | | | | | | | | |
United States | | | 6.9 | | | | 5.1 | | | | 13.0 | | | | 10.1 | |
Canada | | | 8.5 | | | | 8.4 | | | | 17.0 | | | | 16.3 | |
| | | | | | | | | | | | | | | | |
Total Oil / Bitumen | | | 15.4 | | | | 13.5 | | | | 30.0 | | | | 26.4 | |
| | | | | | | | | | | | | | | | |
Natural Gas Liquids (MMBbls) | | | | | | | | | | | | | | | | |
United States | | | 10.2 | | | | 8.2 | | | | 20.1 | | | | 17.5 | |
Canada | | | 0.9 | | | | 1.1 | | | | 1.8 | | | | 2.1 | |
| | | | | | | | | | | | | | | | |
Total Natural Gas Liquids | | | 11.1 | | | | 9.3 | | | | 21.9 | | | | 19.6 | |
| | | | | | | | | | | | | | | | |
Oil Equivalent (MMBoe) | | | | | | | | | | | | | | | | |
United States | | | 47.0 | | | | 44.4 | | | | 92.6 | | | | 90.1 | |
Canada | | | 16.5 | | | | 17.4 | | | | 32.7 | | | | 34.8 | |
| | | | | | | | | | | | | | | | |
Total Oil Equivalent | | | 63.5 | | | | 61.8 | | | | 125.3 | | | | 124.9 | |
| | | | | | | | | | | | | | | | |
| | |
| | | Quarter Ended | | | Six Months Ended | |
| | | June 30, | | | June 30, | |
Average Daily Production: | | 2013 | | | 2012 | | | 2013 | | | 2012 | |
Natural Gas (MMcf) | | | | | | | | | | | | | | | | |
United States | | | 1,969.6 | | | | 2,050.2 | | | | 1,969.3 | | | | 2,061.0 | |
Canada | | | 470.5 | | | | 519.1 | | | | 462.8 | | | | 537.8 | |
| | | | | | | | | | | | | | | | |
Total Natural Gas | | | 2,440.1 | | | | 2,569.3 | | | | 2,432.1 | | | | 2,598.8 | |
| | | | | | | | | | | | | | | | |
Oil / Bitumen (MBbls) | | | | | | | | | | | | | | | | |
United States | | | 76.2 | | | | 56.1 | | | | 71.9 | | | | 55.4 | |
Canada | | | 92.9 | | | | 92.5 | | | | 93.8 | | | | 89.9 | |
| | | | | | | | | | | | | | | | |
Total Oil / Bitumen | | | 169.1 | | | | 148.6 | | | | 165.7 | | | | 145.3 | |
| | | | | | | | | | | | | | | | |
Natural Gas Liquids (MBbls) | | | | | | | | | | | | | | | | |
United States | | | 112.2 | | | | 90.0 | | | | 111.3 | | | | 96.1 | |
Canada | | | 9.6 | | | | 12.0 | | | | 9.9 | | | | 11.7 | |
| | | | | | | | | | | | | | | | |
Total Natural Gas Liquids | | | 121.8 | | | | 102.0 | | | | 121.2 | | | | 107.8 | |
| | | | | | | | | | | | | | | | |
Oil Equivalent (MBoe) | | | | | | | | | | | | | | | | |
United States | | | 516.7 | | | | 487.9 | | | | 511.4 | | | | 495.0 | |
Canada | | | 180.9 | | | | 191.0 | | | | 180.9 | | | | 191.2 | |
| | | | | | | | | | | | | | | | |
Total Oil Equivalent | | | 697.6 | | | | 678.9 | | | | 692.3 | | | | 686.2 | |
| | | | | | | | | | | | | | | | |
Page 5 of 12
DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
BENCHMARK PRICES
(average prices)
| | | | | | | | | | | | | | | | |
| | | Quarter Ended
June 30, | | | Six Months Ended
June 30, | |
| | | 2013 | | | 2012 | | | 2013 | | | 2012 | |
Natural Gas ($/Mcf) – Henry Hub | | $ | 4.10 | | | $ | 2.21 | | | $ | 3.72 | | | $ | 2.47 | |
Oil ($/Bbl) – West Texas Intermediate (Cushing) | | $ | 94.14 | | | $ | 93.48 | | | $ | 94.29 | | | $ | 98.18 | |
REALIZED PRICES
| | | | | | | | | | | | | | | | |
| | | Quarter Ended June 30, 2013 | |
| | | Oil /
Bitumen | | | Gas | | | NGLs | | | Total | |
| | | (Per
Bbl) | | | (Per
Mcf) | | | (Per
Bbl) | | | (Per
Boe) | |
United States | | $ | 91.56 | | | $ | 3.49 | | | $ | 24.80 | | | $ | 32.19 | |
Canada | | $ | 61.84 | | | $ | 3.44 | | | $ | 43.68 | | | $ | 43.02 | |
| | | | | | | | | | | | | | | | |
Realized price without hedges | | $ | 75.23 | | | $ | 3.48 | | | $ | 26.29 | | | $ | 35.00 | |
Cash settlements | | $ | 1.94 | | | $ | (0.07 | ) | | $ | 0.10 | | | $ | 0.23 | |
| | | | | | | | | | | | | | | | |
Realized price, including cash settlements | | $ | 77.17 | | | $ | 3.41 | | | $ | 26.39 | | | $ | 35.23 | |
| | | | | | | | | | | | | | | | |
| |
| | | Quarter Ended June 30, 2012 | |
| | | Oil /
Bitumen | | | Gas | | | NGLs | | | Total | |
| | | (Per
Bbl) | | | (Per
Mcf) | | | (Per
Bbl) | | | (Per
Boe) | |
United States | | $ | 88.74 | | | $ | 1.72 | | | $ | 29.50 | | | $ | 22.86 | |
Canada | | $ | 54.88 | | | $ | 1.91 | | | $ | 45.87 | | | $ | 34.66 | |
| | | | | | | | | | | | | | | | |
Realized price without hedges | | $ | 67.67 | | | $ | 1.76 | | | $ | 31.42 | | | $ | 26.18 | |
Cash settlements | | $ | 4.17 | | | $ | 0.90 | | | $ | — | | | $ | 4.33 | |
| | | | | | | | | | | | | | | | |
Realized price, including cash settlements | | $ | 71.84 | | | $ | 2.66 | | | $ | 31.42 | | | $ | 30.51 | |
| | | | | | | | | | | | | | | | |
| |
| | | Six Months Ended June 30, 2013 | |
| | | Oil /
Bitumen | | | Gas | | | NGLs | | | Total | |
| | | (Per
Bbl) | | | (Per
Mcf) | | | (Per
Bbl) | | | (Per
Boe) | |
United States | | $ | 89.64 | | | $ | 3.15 | | | $ | 25.53 | | | $ | 30.29 | |
Canada | | $ | 51.21 | | | $ | 3.24 | | | $ | 45.54 | | | $ | 37.34 | |
| | | | | | | | | | | | | | | | |
Realized price without hedges | | $ | 67.88 | | | $ | 3.17 | | | $ | 27.16 | | | $ | 32.13 | |
Cash settlements | | $ | 2.06 | | | $ | 0.08 | | | $ | 0.11 | | | $ | 0.80 | |
| | | | | | | | | | | | | | | | |
Realized price, including cash settlements | | $ | 69.94 | | | $ | 3.25 | | | $ | 27.27 | | | $ | 32.93 | |
| | | | | | | | | | | | | | | | |
| |
| | | Six Months Ended June 30, 2012 | |
| | | Oil /
Bitumen | | | Gas | | | NGLs | | | Total | |
| | | (Per
Bbl) | | | (Per
Mcf) | | | (Per
Bbl) | | | (Per
Boe) | |
United States | | $ | 93.98 | | | $ | 2.00 | | | $ | 31.56 | | | $ | 24.98 | |
Canada | | $ | 58.47 | | | $ | 2.24 | | | $ | 49.92 | | | $ | 36.83 | |
| | | | | | | | | | | | | | | | |
Realized price without hedges | | $ | 72.02 | | | $ | 2.05 | | | $ | 33.55 | | | $ | 28.28 | |
Cash settlements | | $ | 1.92 | | | $ | 0.79 | | | $ | 0.01 | | | $ | 3.40 | |
| | | | | | | | | | | | | | | | |
Realized price, including cash settlements | | $ | 73.94 | | | $ | 2.84 | | | $ | 33.56 | | | $ | 31.68 | |
| | | | | | | | | | | | | | | | |
Page 6 of 12
DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per share amounts)
| | | | | | | | | | | | | | | | |
| | | Quarter Ended | | | Six Months Ended | |
| | | June 30, | | | June 30, | |
| | | 2013 | | | 2012 | | | 2013 | | | 2012 | |
Revenues: | | | | | | | | | | | | | | | | |
Oil, gas and NGL sales | | $ | 2,222 | | | $ | 1,617 | | | $ | 4,026 | | | $ | 3,532 | |
Oil, gas and NGL derivatives | | | 366 | | | | 665 | | | | 46 | | | | 810 | |
Marketing and midstream revenues | | | 503 | | | | 277 | | | | 991 | | | | 714 | |
| | | | | | | | | | | | | | | | |
Total revenues | | | 3,091 | | | | 2,559 | | | | 5,063 | | | | 5,056 | |
| | | | | | | | | | | | | | | | |
Expenses and other, net: | | | | | | | | | | | | | | | | |
Lease operating expenses | | | 559 | | | | 513 | | | | 1,084 | | | | 1,027 | |
Marketing and midstream operating costs and expenses | | | 382 | | | | 209 | | | | 745 | | | | 534 | |
Depreciation, depletion and amortization | | | 674 | | | | 684 | | | | 1,378 | | | | 1,364 | |
General and administrative expenses | | | 167 | | | | 176 | | | | 317 | | | | 344 | |
Taxes other than income taxes | | | 125 | | | | 100 | | | | 238 | | | | 202 | |
Interest expense | | | 108 | | | | 99 | | | | 218 | | | | 186 | |
Restructuring costs | | | 8 | | | | — | | | | 46 | | | | — | |
Asset impairments | | | 40 | | | | — | | | | 1,953 | | | | — | |
Other, net | | | 31 | | | | 44 | | | | 49 | | | | 54 | |
| | | | | | | | | | | | | | | | |
Total expenses and other, net | | | 2,094 | | | | 1,825 | | | | 6,028 | | | | 3,711 | |
| | | | | | | | | | | | | | | | |
Earnings (loss) from continuing operations before income taxes | | | 997 | | | | 734 | | | | (965 | ) | | | 1,345 | |
Current income tax expense | | | 132 | | | | 31 | | | | 132 | | | | 49 | |
Deferred income tax expense (benefit) | | | 182 | | | | 226 | | | | (441 | ) | | | 405 | |
| | | | | | | | | | | | | | | | |
Earnings (loss) from continuing operations | | | 683 | | | | 477 | | | | (656 | ) | | | 891 | |
Loss from discontinued operations, net of tax | | | — | | | | — | | | | — | | | | (21 | ) |
| | | | | | | | | | | | | | | | |
Net earnings (loss) | | $ | 683 | | | $ | 477 | | | $ | (656 | ) | | $ | 870 | |
| | | | | | | | | | | | | | | | |
Basic net earnings (loss) per share: | | | | | | | | | | | | | | | | |
Basic earnings (loss) from continuing operations per share | | $ | 1.69 | | | $ | 1.18 | | | $ | (1.63 | ) | | $ | 2.20 | |
Basic loss from discontinued operations per share | | | — | | | | — | | | | — | | | | (0.05 | ) |
| | | | | | | | | | | | | | | | |
Basic net earnings (loss) per share | | $ | 1.69 | | | $ | 1.18 | | | $ | (1.63 | ) | | $ | 2.15 | |
| | | | | | | | | | | | | | | | |
Diluted net earnings (loss) per share: | | | | | | | | | | | | | | | | |
Diluted earnings (loss) from continuing operations per share | | $ | 1.68 | | | $ | 1.18 | | | $ | (1.63 | ) | | $ | 2.20 | |
Diluted loss from discontinued operations per share | | | — | | | | — | | | | — | | | | (0.05 | ) |
| | | | | | | | | | | | | | | | |
Diluted net earnings (loss) per share | | $ | 1.68 | | | $ | 1.18 | | | $ | (1.63 | ) | | $ | 2.15 | |
| | | | | | | | | | | | | | | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | |
Basic | | | 406 | | | | 404 | | | | 406 | | | | 404 | |
Diluted | | | 407 | | | | 405 | | | | 406 | | | | 405 | |
Page 7 of 12
DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
| | | | | | | | | | | | | | | | |
| | | Quarter Ended | | | Six Months Ended | |
| | | June 30, | | | June 30, | |
| | | 2013 | | | 2012 | | | 2013 | | | 2012 | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | |
Net earnings (loss) | | $ | 683 | | | $ | 477 | | | $ | (656 | ) | | $ | 870 | |
Loss from discontinued operations, net of tax | | | — | | | | — | | | | — | | | | 21 | |
Adjustments to reconcile earnings (loss) from continuing operations to net cash from operating activities: | | | | | | | | | | | | | | | | |
Depreciation, depletion and amortization | | | 674 | | | | 684 | | | | 1,378 | | | | 1,364 | |
Asset impairments | | | 40 | | | | — | | | | 1,953 | | | | — | |
Deferred income tax expense (benefit) | | | 182 | | | | 226 | | | | (441 | ) | | | 405 | |
Unrealized change in fair value of financial instruments | | | (373 | ) | | | (384 | ) | | | 46 | | | | (362 | ) |
Other noncash charges | | | 93 | | | | 60 | | | | 176 | | | | 114 | |
| | | | | | | | | | | | | | | | |
Net cash from operating activities before balance sheet changes | | | 1,299 | | | | 1,063 | | | | 2,456 | | | | 2,412 | |
Net decrease (increase) in working capital | | | 30 | | | | 335 | | | | (128 | ) | | | 14 | |
Decrease in long-term other assets | | | 28 | | | | 23 | | | | 22 | | | | 3 | |
Increase (decrease) in long-term other liabilities | | | 39 | | | | 5 | | | | 48 | | | | (3 | ) |
| | | | | | | | | | | | | | | | |
Cash from operating activities - continuing operations | | | 1,396 | | | | 1,426 | | | | 2,398 | | | | 2,426 | |
Cash from operating activities - discontinued operations | | | — | | | | — | | | | — | | | | 26 | |
| | | | | | | | | | | | | | | | |
Net cash from operating activities | | | 1,396 | | | | 1,426 | | | | 2,398 | | | | 2,452 | |
| | | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | |
Capital expenditures | | | (1,643 | ) | | | (2,179 | ) | | | (3,569 | ) | | | (4,267 | ) |
Proceeds from property and equipment divestitures | | | 5 | | | | 864 | | | | 34 | | | | 864 | |
Purchases of short-term investments | | | (205 | ) | | | (644 | ) | | | (1,076 | ) | | | (1,471 | ) |
Redemptions of short-term investments | | | 562 | | | | 982 | | | | 2,550 | | | | 2,030 | |
Other | | | 84 | | | | 15 | | | | 82 | | | | 14 | |
| | | | | | | | | | | | | | | | |
Cash from investing activities - continuing operations | | | (1,197 | ) | | | (962 | ) | | | (1,979 | ) | | | (2,830 | ) |
Cash from investing activities - discontinued operations | | | — | | | | — | | | | — | | | | 58 | |
| | | | | | | | | | | | | | | | |
Net cash from investing activities | | | (1,197 | ) | | | (962 | ) | | | (1,979 | ) | | | (2,772 | ) |
| | | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | |
Proceeds from borrowings of long-term debt, net of issuance costs | | | — | | | | 2,465 | | | | — | | | | 2,465 | |
Net short-term debt repayments | | | (2,003 | ) | | | (1,855 | ) | | | (1,495 | ) | | | (1,498 | ) |
Credit facility borrowings | | | — | | | | — | | | | — | | | | 750 | |
Credit facility repayments | | | — | | | | (750 | ) | | | — | | | | (750 | ) |
Proceeds from stock option exercises | | | 1 | | | | 2 | | | | 1 | | | | 22 | |
Dividends paid on common stock | | | (89 | ) | | | (82 | ) | | | (170 | ) | | | (162 | ) |
Excess tax benefits related to share-based compensation | | | 2 | | | | — | | | | 5 | | | | 1 | |
| | | | | | | | | | | | | | | | |
Net cash from financing activities | | | (2,089 | ) | | | (220 | ) | | | (1,659 | ) | | | 828 | |
| | | | | | | | | | | | | | | | |
Effect of exchange rate changes on cash | | | (22 | ) | | | 29 | | | | (34 | ) | | | 38 | |
| | | | | | | | | | | | | | | | |
Net change in cash and cash equivalents | | | (1,912 | ) | | | 273 | | | | (1,274 | ) | | | 546 | |
Cash and cash equivalents at beginning of period | | | 5,275 | | | | 5,828 | | | | 4,637 | | | | 5,555 | |
| | | | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 3,363 | | | $ | 6,101 | | | $ | 3,363 | | | $ | 6,101 | |
| | | | | | | | | | | | | | | | |
Page 8 of 12
DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
CONSOLIDATED BALANCE SHEETS
(in millions)
| | | | | | | | |
| | | June 30,
2013 | | | December 31,
2012 | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 3,363 | | | $ | 4,637 | |
Short-term investments | | | 869 | | | | 2,343 | |
Accounts receivable | | | 1,538 | | | | 1,245 | |
Other current assets | | | 587 | | | | 746 | |
| | | | | | | | |
Total current assets | | | 6,357 | | | | 8,971 | |
| | | | | | | | |
Property and equipment, at cost: | | | | | | | | |
Oil and gas, based on full cost accounting: | | | | | | | | |
Subject to amortization | | | 71,057 | | | | 69,410 | |
Not subject to amortization | | | 3,382 | | | | 3,308 | |
| | | | | | | | |
Total oil and gas | | | 74,439 | | | | 72,718 | |
Other | | | 5,839 | | | | 5,630 | |
| | | | | | | | |
Total property and equipment, at cost | | | 80,278 | | | | 78,348 | |
Less accumulated depreciation, depletion and amortization | | | (53,353 | ) | | | (51,032 | ) |
| | | | | | | | |
Property and equipment, net | | | 26,925 | | | | 27,316 | |
| | | | | | | | |
Goodwill | | | 5,917 | | | | 6,079 | |
Other long-term assets | | | 821 | | | | 960 | |
| | | | | | | | |
Total assets | | $ | 40,020 | | | $ | 43,326 | |
| | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 1,197 | | | $ | 1,451 | |
Revenues and royalties payable | | | 830 | | | | 750 | |
Short-term debt | | | 2,194 | | | | 3,189 | |
Other current liabilities | | | 644 | | | | 613 | |
| | | | | | | | |
Total current liabilities | | | 4,865 | | | | 6,003 | |
| | | | | | | | |
Long-term debt | | | 7,956 | | | | 8,455 | |
Asset retirement obligations | | | 2,121 | | | | 1,996 | |
Other long-term liabilities | | | 816 | | | | 901 | |
Deferred income taxes | | | 4,196 | | | | 4,693 | |
Stockholders’ equity: | | | | | | | | |
Common stock | | | 41 | | | | 41 | |
Additional paid-in capital | | | 3,747 | | | | 3,688 | |
Retained earnings | | | 14,952 | | | | 15,778 | |
Accumulated other comprehensive earnings | | | 1,326 | | | | 1,771 | |
| | | | | | | | |
Total stockholders’ equity | | | 20,066 | | | | 21,278 | |
| | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 40,020 | | | $ | 43,326 | |
| | | | | | | | |
Common shares outstanding | | | 406 | | | | 406 | |
Page 9 of 12
DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
COMPANY OPERATED RIGS
| | | | | | | | |
| | | As of June 30, | |
| | | 2013 | | | 2012 | |
Number of Company Operated Rigs Running: | | | | | | | | |
United States | | | 68 | | | | 63 | |
Canada | | | 3 | | | | 5 | |
| | | | | | | | |
Total | | | 71 | | | | 68 | |
| | | | | | | | |
KEY OPERATING STATISTICS BY REGION
| | | | | | | | | | | | |
| | | Quarter Ended June 30, 2013 | |
| | | Avg.
Production
(MBOED) | | | Operated
Rigs at
June 30,
2013 | | | Gross
Wells
Drilled | |
Barnett Shale | | | 229.4 | | | | 5 | | | | 44 | |
Canadian Oilsands | | | 53.2 | | | | 1 | | | | 2 | |
Cana-Woodford Shale | | | 53.7 | | | | 10 | | | | 17 | |
Granite Wash | | | 21.6 | | | | 4 | | | | 11 | |
Gulf Coast / East Texas | | | 54.8 | | | | — | | | | 4 | |
Lloydminster | | | 29.9 | | | | 2 | | | | 15 | |
Mississippian | | | 5.3 | | | | 15 | | | | 44 | |
Permian Basin | | | 76.3 | | | | 30 | | | | 94 | |
Rocky Mountains | | | 55.4 | | | | 4 | | | | 14 | |
Other | | | 118.0 | | | | — | | | | 5 | |
| | | | | | | | | | | | |
Total | | | 697.6 | | | | 71 | | | | 250 | |
| | | | | | | | | | | | |
CAPITAL EXPENDITURES
(in millions)
| | | | | | | | | | | | |
| | | Quarter Ended June 30, 2013 | |
| | | United
States | | | Canada | | | Total | |
Exploration | | $ | 137 | | | $ | (3 | ) | | $ | 134 | |
Development | | | 873 | | | | 238 | | | | 1,111 | |
| | | | | | | | | | | | |
Exploration and development capital | | $ | 1,010 | | | $ | 235 | | | $ | 1,245 | |
Capitalized G&A | | | | | | | | | | | 85 | |
Capitalized interest | | | | | | | | | | | 10 | |
Midstream capital | | | | | | | | | | | 132 | |
Other capital | | | | | | | | | | | 24 | |
| | | | | | | | | | | | |
Total Operations | | | | | | | | | | $ | 1,496 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | Six Months Ended June 30, 2013 | |
| | | United
States | | | Canada | | | Total | |
Exploration | | $ | 277 | | | $ | 78 | | | $ | 355 | |
Development | | | 1,801 | | | | 593 | | | | 2,394 | |
| | | | | | | | | | | | |
Exploration and development capital | | $ | 2,078 | | | $ | 671 | | | $ | 2,749 | |
Capitalized G&A | | | | | | | | | | | 183 | |
Capitalized interest | | | | | | | | | | | 19 | |
Midstream capital | | | | | | | | | | | 347 | |
Other capital | | | | | | | | | | | 36 | |
| | | | | | | | | | | | |
Total Operations | | | | | | | | | | $ | 3,334 | |
| | | | | | | | | | | | |
Page 10 of 12
DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
NON-GAAP FINANCIAL MEASURES
The United States Securities and Exchange Commission has adopted disclosure requirements for public companies such as Devon concerning Non-GAAP financial measures. (GAAP refers to generally accepted accounting principles). The company must reconcile the Non-GAAP financial measure to related GAAP information. 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. The following tables summarize the effects of these items on second-quarter 2013 earnings.
RECONCILIATION TO GAAP INFORMATION
(in millions)
| | | | | | | | |
| | | Quarter Ended June 30,
2013 | |
| | | Before-Tax | | | After-Tax | |
Net earnings (GAAP) | | | | | | $ | 683 | |
Oil, gas and NGL derivatives | | | (352 | ) | | | (232 | ) |
Asset impairments | | | 40 | | | | 31 | |
Restructuring costs | | | 8 | | | | 5 | |
Interest rate and other financial instruments | | | 7 | | | | 4 | |
| | | | | | | | |
Adjusted earnings (Non-GAAP) | | | | | | $ | 491 | |
| | | | | | | | |
Diluted share count | | | | | | | 407 | |
Adjusted diluted earnings per share (Non-GAAP) | | | | | | $ | 1.21 | |
| | | | | | | | |
Cash flow before balance sheet changes is a Non-GAAP financial measure. Devon believes cash flow before balance sheet changes is relevant because it is a measure of cash available to fund the company’s capital expenditures, dividends and to service its debt. Cash flow before balance sheet changes is also used by certain securities analysts as a measure of Devon’s financial results.
RECONCILIATION TO GAAP INFORMATION
(in millions)
| | | | | | | | |
| | | Quarter Ended
June 30, | |
| | | 2013 | | | 2012 | |
Net cash provided by operating activities (GAAP) | | $ | 1,396 | | | $ | 1,426 | |
Changes in assets and liabilities | | | (97 | ) | | | (363 | ) |
Repatriation of foreign cash | | | 98 | | | | — | |
| | | | | | | | |
Cash flow before balance sheet changes (Non-GAAP) | | $ | 1,397 | | | $ | 1,063 | |
| | | | | | | | |
Page 11 of 12
DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
NON-GAAP FINANCIAL MEASURES
Devon believes that using net debt for the calculation of “net debt to adjusted capitalization” provides a better measure than using debt. Devon defines net debt as debt less cash, cash equivalents and short-term investments. Devon believes that netting these sources of cash against debt provides a clearer picture of the future demands on cash to repay debt.
RECONCILIATION TO GAAP INFORMATION
(in millions)
| | | | | | | | |
| | | June 30, | |
| | | 2013 | | | 2012 | |
Total debt (GAAP) | | $ | 10,150 | | | $ | 10,603 | |
Adjustments: | | | | | | | | |
Cash and short-term investments | | | 4,232 | | | | 7,045 | |
| | | | | | | | |
Net debt (Non-GAAP) | | $ | 5,918 | | | $ | 3,558 | |
| | | | | | | | |
Total debt | | $ | 10,150 | | | $ | 10,603 | |
Stockholders’ equity | | | 20,066 | | | | 22,225 | |
| | | | | | | | |
Total capitalization (GAAP) | | $ | 30,216 | | | $ | 32,828 | |
| | | | | | | | |
Net debt | | $ | 5,918 | | | $ | 3,558 | |
Stockholders’ equity | | | 20,066 | | | | 22,225 | |
| | | | | | | | |
Adjusted capitalization (Non-GAAP) | | $ | 25,984 | | | $ | 25,783 | |
| | | | | | | | |
Page 12 of 12
