Supplemental Information on Oil and Gas Operations | 2 1 . Supplemental Information on Oil and Gas Operations (Unaudited) Supplemental unaudited information regarding Devon's oil and gas activities is presented in this note. The information is provided separately by country. Costs Incurred The following tables reflect the costs incurred in oil and gas property acquisition, exploration and development activities. Year Ended December 31, 2015 U.S. Canada Total (Millions) Property acquisition costs: Proved properties $ 193 $ 2 $ 195 Unproved properties 634 83 717 Exploration costs 478 109 587 Development costs 3,269 402 3,671 Costs incurred $ 4,574 $ 596 $ 5,170 Year Ended December 31, 2014 U.S. Canada Total (Millions) Property acquisition costs: Proved properties $ 5,210 $ - $ 5,210 Unproved properties 1,176 1 1,177 Exploration costs 270 52 322 Development costs 4,400 1,063 5,463 Costs incurred $ 11,056 $ 1,116 $ 12,172 Year Ended December 31, 2013 U.S. Canada Total (Millions) Property acquisition costs: Proved properties $ 19 $ 3 $ 22 Unproved properties 213 3 216 Exploration costs 443 152 595 Development costs 3,838 1,251 5,089 Costs incurred $ 4,513 $ 1,409 $ 5,922 Costs incurred in the tables above include additions and revisions to Devon’s asset retirement obligations . Pursuant to the full cost method of accounting, Devon capitalizes certain of its G&A that is related to property acquisition, exploration and development activities. Such capitalized expenses, which are included in the costs shown in the preceding tables, were $372 million, $ 376 million and $ 368 million in 201 5 , 201 4 and 201 3 , respectively. Also, Devon capitalizes interest costs incurred and attributable to unproved oil and gas properties and major development projects of oil and gas properties. Capitalized interest expenses, which are included in the costs shown in the preceding tables, were $54 million , $ 45 million and $ 42 million in 201 5 , 201 4 and 201 3 , respectively. Capitalized Costs The following tables reflect the aggregate capitalized costs related to oil and gas activities. December 31, 2015 U.S. Canada Total (Millions) Proved properties $ 64,443 $ 13,747 $ 78,190 Unproved properties 1,352 1,232 2,584 Total oil and gas properties 65,795 14,979 80,774 Accumulated DD&A (58,312) (11,185) (69,497) Net capitalized costs $ 7,483 $ 3,794 $ 11,277 December 31, 2014 U.S. Canada Total (Millions) Proved properties $ 59,849 $ 15,889 $ 75,738 Unproved properties 1,460 1,292 2,752 Total oil and gas properties 61,309 17,181 78,490 Accumulated DD&A (38,213) (11,347) (49,560) Net capitalized costs $ 23,096 $ 5,834 $ 28,930 The following table presents a summary of Devon's oil and gas properties not subject to amortization as of December 31, 201 5 . Costs Incurred In 2015 2014 2013 Prior to 2013 Total (Millions) Acquisition costs $ 672 $ 412 $ 61 $ 510 $ 1,655 Exploration costs 191 132 69 170 562 Development costs 9 28 17 128 182 Capitalized interest 50 37 32 66 185 Total oil and gas properties not subject to amortization $ 922 $ 609 $ 179 $ 874 $ 2,584 Included in the $ 2.6 billion of oil and gas properties not subject to amortization are approximately $1.9 billion of costs that Devon deem s significant for individual assessment. These costs primarily relate to investments in the Pike thermal oil project in Canada and the newly acquired Powder River Basin assets . Devon anticipates determining its Pike development timeline in mid-2016, with its 50% partner. Based on the development plans, Pike costs will begin to be included in the amortization computation when the first phase of this project is fully approved and Devon subsequently begin s recognizing the associated proved reserves. Devon is evaluating and plans to develop the newly acquired Powder River Basin properties over the next four to five years. Results of Operations The following tables include revenues and expenses associated with Devon's oil and gas producing activities. They do not include any allocation of Devon's interest costs or general corporate overhead and, therefore, are not necessarily indicative of the contribution to net earnings of Devon's oil and gas operations. Income tax expense has been calculated by applying statutory income tax rates to oil, gas and NGL sales after deducting costs, including DD&A and after giving effect to permanent differences. December 31, 2015 U.S. Canada Total (Millions) Oil, gas and NGL sales $ 4,356 $ 1,026 $ 5,382 Lease operating expenses (1,551) (553) (2,104) General and administrative expenses (196) (28) (224) Production and property taxes (309) (33) (342) Depreciation, depletion and amortization (2,107) (474) (2,581) Asset impairments (17,992) (1,257) (19,249) Accretion of asset retirement obligations (47) (27) (74) Income tax benefit 5,547 314 5,861 Results of operations $ (12,299) $ (1,032) $ (13,331) Depreciation, depletion and amortization per Boe $ 10.21 $ 11.30 $ 10.40 December 31, 2014 U.S. Canada Total (Millions) Oil, gas and NGL sales $ 7,867 $ 2,043 $ 9,910 Lease operating expenses (1,559) (773) (2,332) General and administrative expenses (153) (57) (210) Production and property taxes (466) (37) (503) Depreciation, depletion and amortization (2,365) (531) (2,896) Gain on sale of assets - 1,077 1,077 Accretion of asset retirement obligations (49) (39) (88) Income tax expense (1,199) (568) (1,767) Results of operations (1) $ 2,076 $ 1,115 $ 3,191 Depreciation, depletion and amortization per Boe $ 11.41 $ 13.80 $ 11.79 December 31, 2013 U.S. Canada Total (Millions) Oil, gas and NGL sales $ 5,964 $ 2,558 $ 8,522 Lease operating expenses (1,257) (1,011) (2,268) General and administrative expenses (125) (77) (202) Production and property taxes (380) (59) (439) Depreciation, depletion and amortization (1,640) (825) (2,465) Asset impairments (1,110) (843) (1,953) Accretion of asset retirement obligations (47) (64) (111) Income tax benefit (expense) (510) 88 (422) Results of operations $ 895 $ (233) $ 662 Depreciation, depletion and amortization per Boe $ 8.69 $ 12.87 $ 9.75 __________________________ (1) During 2014, Devon recognized a Canadian goodwill impairment, which is not reflected in these tables. See Note 5 for additional information. Proved Reserves The following tables present Devon’s estimated proved reserves by product by country. Oil (MMBbls) U.S. Canada Total Proved developed and undeveloped reserves: December 31, 2012 205 65 270 Revisions due to prices 1 (1) - Revisions other than price (18) - (18) Extensions and discoveries 69 7 76 Purchase of reserves 1 - 1 Production (28) (15) (43) Sale of reserves (1) - (1) December 31, 2013 229 56 285 Revisions due to prices (1) - (1) Revisions other than price (38) 1 (37) Extensions and discoveries 94 5 99 Purchase of reserves 132 - 132 Production (48) (10) (58) Sale of reserves (17) (29) (46) December 31, 2014 351 23 374 Revisions due to prices (53) 4 (49) Revisions other than price (52) 2 (50) Extensions and discoveries 51 3 54 Purchase of reserves 5 - 5 Production (60) (10) (70) December 31, 2015 242 22 264 Proved developed reserves as of: December 31, 2012 166 62 228 December 31, 2013 194 56 250 December 31, 2014 255 23 278 December 31, 2015 203 22 225 Proved developed-producing reserves as of: December 31, 2012 155 56 211 December 31, 2013 178 51 229 December 31, 2014 224 19 243 December 31, 2015 192 19 211 Proved undeveloped reserves as of: December 31, 2012 39 3 42 December 31, 2013 35 - 35 December 31, 2014 96 - 96 December 31, 2015 39 - 39 Bitumen (MMBbls) U.S. Canada Total Proved developed and undeveloped reserves: December 31, 2012 - 528 528 Revisions due to prices - (11) (11) Revisions other than price - 16 16 Extensions and discoveries - 38 38 Production - (19) (19) December 31, 2013 - 552 552 Revisions due to prices - (37) (37) Revisions other than price - 18 18 Extensions and discoveries - 8 8 Production - (20) (20) December 31, 2014 - 521 521 Revisions due to prices - 103 103 Revisions other than price - (84) (84) Extensions and discoveries - 11 11 Production - (31) (31) December 31, 2015 - 520 520 Proved developed reserves as of: December 31, 2012 - 99 99 December 31, 2013 - 111 111 December 31, 2014 - 137 137 December 31, 2015 - 219 219 Proved developed-producing reserves as of: December 31, 2012 - 99 99 December 31, 2013 - 111 111 December 31, 2014 - 137 137 December 31, 2015 - 219 219 Proved undeveloped reserves as of: December 31, 2012 - 429 429 December 31, 2013 - 441 441 December 31, 2014 - 384 384 December 31, 2015 - 301 301 Gas (Bcf) U.S. Canada Total Proved developed and undeveloped reserves: December 31, 2012 8,762 684 9,446 Revisions due to prices 405 161 566 Revisions other than price (299) 67 (232) Extensions and discoveries 471 19 490 Purchase of reserves 1 - 1 Production (709) (165) (874) Sale of reserves (81) (8) (89) December 31, 2013 8,550 758 9,308 Revisions due to prices 191 45 236 Revisions other than price (299) 4 (295) Extensions and discoveries 335 8 343 Purchase of reserves 457 - 457 Production (660) (41) (701) Sale of reserves (923) (738) (1,661) December 31, 2014 7,651 36 7,687 Revisions due to prices (1,412) (9) (1,421) Revisions other than price (3) (6) (9) Extensions and discoveries 171 - 171 Purchase of reserves 17 - 17 Production (579) (8) (587) Sale of reserves (37) - (37) December 31, 2015 5,808 13 5,821 Proved developed reserves as of: December 31, 2012 7,391 679 8,070 December 31, 2013 7,707 752 8,459 December 31, 2014 6,948 36 6,984 December 31, 2015 5,694 13 5,707 Proved developed-producing reserves as of: December 31, 2012 7,091 624 7,715 December 31, 2013 7,425 680 8,105 December 31, 2014 6,746 34 6,780 December 31, 2015 5,546 13 5,559 Proved undeveloped reserves as of: December 31, 2012 1,371 5 1,376 December 31, 2013 843 6 849 December 31, 2014 703 - 703 December 31, 2015 114 - 114 Natural Gas Liquids (MMBbls) U.S. Canada Total Proved developed and undeveloped reserves: December 31, 2012 571 20 591 Revisions due to prices 8 3 11 Revisions other than price (50) 3 (47) Extensions and discoveries 64 1 65 Production (41) (4) (45) December 31, 2013 552 23 575 Revisions due to prices 7 1 8 Revisions other than price 2 - 2 Extensions and discoveries 47 - 47 Purchase of reserves 57 - 57 Production (50) (1) (51) Sale of reserves (37) (23) (60) December 31, 2014 578 - 578 Revisions due to prices (119) - (119) Revisions other than price (6) - (6) Extensions and discoveries 24 - 24 Purchase of reserves 1 - 1 Production (50) - (50) December 31, 2015 428 - 428 Proved developed reserves as of: December 31, 2012 431 20 451 December 31, 2013 468 23 491 December 31, 2014 486 - 486 December 31, 2015 411 - 411 Proved developed-producing reserves as of: December 31, 2012 406 19 425 December 31, 2013 442 21 463 December 31, 2014 467 - 467 December 31, 2015 393 - 393 Proved undeveloped reserves as of: December 31, 2012 140 - 140 December 31, 2013 84 - 84 December 31, 2014 92 - 92 December 31, 2015 17 - 17 Total (MMBoe) (1) U.S. Canada Total Proved developed and undeveloped reserves: December 31, 2012 2,236 727 2,963 Revisions due to prices 76 18 94 Revisions other than price (117) 29 (88) Extensions and discoveries 212 49 261 Purchase of reserves 1 - 1 Production (189) (64) (253) Sale of reserves (14) (1) (15) December 31, 2013 2,205 758 2,963 Revisions due to prices 38 (29) 9 Revisions other than price (86) 21 (65) Extensions and discoveries 197 14 211 Purchase of reserves 265 - 265 Production (207) (39) (246) Sale of reserves (207) (176) (383) December 31, 2014 2,205 549 2,754 Revisions due to prices (408) 106 (302) Revisions other than price (59) (83) (142) Extensions and discoveries 104 14 118 Purchase of reserves 9 - 9 Production (206) (42) (248) Sale of reserves (7) - (7) December 31, 2015 1,638 544 2,182 Proved developed reserves as of: December 31, 2012 1,829 294 2,123 December 31, 2013 1,947 315 2,262 December 31, 2014 1,900 165 2,065 December 31, 2015 1,563 243 1,806 Proved developed-producing reserves as of: December 31, 2012 1,743 278 2,021 December 31, 2013 1,857 297 2,154 December 31, 2014 1,815 162 1,977 December 31, 2015 1,509 240 1,749 Proved undeveloped reserves as of: December 31, 2012 407 433 840 December 31, 2013 258 443 701 December 31, 2014 305 384 689 December 31, 2015 75 301 376 _______________________ (1) Gas reserves are converted to Boe at the rate of six Mcf per Bbl of oil, based upon the approximate relative energy content of gas and oil. This rate is not necessarily indicative of the relationship of natural gas and oil prices. Bitumen and NGL reserves are converted to Boe on a one-to-one basis with oil. Proved Undeveloped Reserves The following table presents the changes in Devon’s total proved undeveloped reserves during 201 5 (MMBoe). U.S. Canada Total Proved undeveloped reserves as of December 31, 2014 305 384 689 Extensions and discoveries 13 11 24 Revisions due to prices (115) 80 (35) Revisions other than price (40) (80) (120) Conversion to proved developed reserves (88) (94) (182) Proved undeveloped reserves as of December 31, 2015 75 301 376 Proved undeveloped reserves decreas ed 45% from year-end 2014 to year-end 2015, and the year-end 2015 balance represents 17% of total proved reserves. Drilling and development activities increased Devon’s proved undeveloped reserves 24 MMBoe and resulted in the conversion of 182 MMBoe, or 26% , of the 201 4 proved undeveloped reserves to proved developed reserves. Costs incurred to develop and convert Devon’s proved undeveloped reserves were approximately $2.2 billion for 2015. Additionally, revisions other than price decreased Devon’s proved undeveloped reserves 120 MMBoe primarily due to evaluations of certain properties in the U.S. and Canada . The largest revisions, which reduced reserves by 80 MMBoe, relate to evaluations of Jackfish bitumen reserves. Of the 40 MMBoe revisions recorded for U.S. properties, a reduction of approximately 27 MMBoe represents reserves that Devon now does not expect to develop in the next five years, including 20 MMBoe attributable to the Eagle Ford. A significant amount of Devon’s proved undeveloped reserves at the end of 201 5 related to its Jackfish operations. At December 31, 201 5 and 201 4 , Devon’s Jackfish proved undeveloped reserves were 3 01 MMBoe and 384 MMBoe, respectively. Development schedules for the Jackfish reserves are primarily controlled by the need to keep the processing plants at their 35 MBbl daily facility capacity. Processing plant capacity is controlled by factors such as total steam processing capacity and steam-oil ratios. Furthermore, development of these projects involves the up-front construction of steam injection/distribution and bitumen processing facilities. Due to the large up-front capital investments and large reserves required to provide economic returns, the project conditions meet the specific circumstances requiring a period greater than 5 years for conversion to developed reserves. As a result, these reserves are classified as proved undeveloped for more than five years. Currently, the development schedule for these reserves extends through to 2030 . At the end of 2015, approximately 184 MMBoe of proved undeveloped reserves at Jackfish have remained undeveloped for five years or more since the initial booking. No other projects have proved undeveloped reserves that have remained undeveloped more than five years from the initial booking of the reserves. Furthermore, approximately 180 MMBoe of proved undeveloped reserves at Jackfish will require in excess of five years, from the date of this filing, to develop. Price Revision s 201 5 - Reserves de creased 302 MMBoe primarily due to lower commodity prices across all products. The lower bitumen price increased Canadian reserves due to the decline in royalties, which increases Devon’s after-royalty volumes . 201 4 - Reserves increased 9 MMBoe primarily due to higher gas prices in the Barnett Shale and the Anadarko Basin, partially offset by higher bitumen prices, which result in lower after-royalty volumes, in Canada. 201 3 - Reserves in creased 94 MMBoe primarily due to higher gas prices. Of this in crease, 43 MMBoe related to the Barnett Shale and 19 MMBoe related to the Rocky Mountain area. Revisions Other Than Price Total revisions other than price for 201 5 primarily related to evaluations of Eagle Ford and Jackfish. Negative revisions other than price at Jackfish are primarily due to a refined reserves methodology that resulted in a reduced recovery factor. Revisions other than price in 201 4 and 201 3 primarily related to Devon’s evaluation of certain dry gas regions, with the largest revisions being made in the Cana-Woodford Shale and Barnett Shale. Extensions and Discoveries 201 5 – Of the 118 MMBoe of extensions and discoveries, 38 MMBoe related to the Delaware Basin , 30 MMBoe related to the Anadarko Basin , 21 MMBoe related to the Eagle Ford and 11 MMBoe related to Jackfish. The 201 5 extensions and discoveries included 13 MMBoe related to additions from Devon’s infill drilling activities, primarily consisting of 11 MMBoe at Jackfish . 2014 – Of the 211 MMBoe of extensions and discoveries, 70 MMBoe related to the Permian Basin , 54 MMBoe related to the Eagle Ford, 36 MMBoe related to the Barnett Shale, 14 MMBoe related to the Anadarko Basin, 8 MMBoe related to Jackfish and 14 MMBoe related to the Mississippian-Woodford Trend. The 2014 extensions and discoveries included 5 MMBoe related to additions from Devon’s infill drilling activities, primarily consisting of 4 MMBoe at the Permian Basin . 2013 – Of the 261 MMBoe of extensions and discoveries, 76 MMBoe related to the Permian Basin, 54 MMBoe related to the Barnett Shale, 42 MMBoe related to the Anadarko Basin, 38 MMBoe related to Jackfish and 32 MMBoe related to the Mississippian-Woodford Trend. The 2013 extensions and discoveries included 175 MMBoe related to additions from Devon’s infill drilling activities, including 23 MMBoe at the Cana-Woodford Shale, 54 MMBoe at the Barnett Shale, 38 MMBoe at Jackfish, 33 MMBoe at the Permian Basin and 20 MMBoe at the Mississippian-Woodford Trend . Purchase of Reserves 2015 – Of the 9 MMBoe of reserves purchases, 6 MMBoe related to Devon’s acquisition in the Powder River Basin. 2014 – Of the 265 MMBoe of reserves purchases, 246 MMBoe related to Devon’s GeoSouthern acquisition in the Eagle Ford. Sale of Reserves 2015 – The 7 MMBoe of reserves sales related to Devon’s asset divestitures in the San Juan Basin. 2014 – The total 383 MMBoe of reserves sales related to Devon’s asset divestitures in the U.S. and Canada. Standardized Measure The following tables r eflect Devon’s standardized measure of discounted future net cash flows from its proved reserves. Year Ended December 31, 2015 U.S. Canada Total (Millions) Future cash inflows $ 27,398 $ 13,047 $ 40,445 Future costs: Development (3,306) (2,759) (6,065) Production (17,251) (6,891) (24,142) Future income tax expense - (475) (475) Future net cash flow 6,841 2,922 9,763 10% discount to reflect timing of cash flows (1,973) (1,102) (3,075) Standardized measure of discounted future net cash flows $ 4,868 $ 1,820 $ 6,688 Year Ended December 31, 2014 U.S. Canada Total (Millions) Future cash inflows $ 75,847 $ 31,371 $ 107,218 Future costs: Development (7,168) (3,619) (10,787) Production (29,740) (14,232) (43,972) Future income tax expense (11,021) (3,026) (14,047) Future net cash flow 27,918 10,494 38,412 10% discount to reflect timing of cash flows (12,819) (5,119) (17,938) Standardized measure of discounted future net cash flows $ 15,099 $ 5,375 $ 20,474 Year Ended December 31, 2013 U.S. Canada Total (Millions) Future cash inflows $ 61,983 $ 33,305 $ 95,288 Future costs: Development (5,448) (5,308) (10,756) Production (26,663) (15,709) (42,372) Future income tax expense (9,046) (2,327) (11,373) Future net cash flow 20,826 9,961 30,787 10% discount to reflect timing of cash flows (10,346) (4,700) (15,046) Standardized measure of discounted future net cash flows $ 10,480 $ 5,261 $ 15,741 Future cash inflows, development costs and production costs were computed using the same assumptions for prices and costs that were used to estimate Devon’s proved oil and gas reserves at the end of each year. For 201 5 estimates , Devon’s future realized prices were assumed to be $44.33 per Bbl of oil, $23.84 per Bbl of bitumen, $2.06 per Mcf of gas and $10.11 per Bbl of NGLs . O f the $ 6.1 billion of future development costs as of the end of 201 5 , $0.6 billion, $0.6 billion and $0.4 billion are estimated to be spent in 201 6 , 201 7 and 201 8 , respectively. Future development costs inc lude not only development costs but also future asset retirement costs. Included as part of the $ 6.1 billion of future development costs are $1.2 billion of future asset retirement costs. The future income tax expenses have been computed using statutory tax rates, giving effect to allowable tax deductions and tax credits under current laws. The p rincipal changes in Devon’s standardized measure of discounted future net cash flows are as follows: Year Ended December 31, 2015 2014 2013 (Millions) Beginning balance $ 20,474 $ 15,741 $ 13,221 Net changes in prices and production costs (20,756) 2,561 3,018 Oil, bitumen, gas and NGL sales, net of production costs (2,704) (6,865) (5,613) Changes in estimated future development costs 1,313 (768) 399 Extensions and discoveries, net of future development costs 1,129 4,836 4,047 Purchase of reserves 95 6,422 14 Sales of reserves in place (79) (2,384) (44) Revisions of quantity estimates (1,451) (746) (1,040) Previously estimated development costs incurred during the period 2,158 1,933 1,986 Accretion of discount 567 1,746 1,940 Foreign exchange and other (1,254) (107) (583) Net change in income taxes 7,196 (1,895) (1,604) Ending balance $ 6,688 $ 20,474 $ 15,741 |