Devon Energy (DVN) 8-K Devon Energy Announces Final Step to Complete Transformation to U.S. Oil Growth Company

Exhibit 99.4

DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

PRODUCTION NET OF ROYALTIES

	Quarter Ended				Year Ended
	December 31,				December 31,
	2018		2017		2018		2017
Oil and bitumen (MBbls/d)
U. S.		126		104		122		104
Heavy Oil		120		132		115		128
Retained assets		246		236		237		232
Divested assets		7		10		9		12
Total		253		246		246		244
Natural gas liquids (MBbls/d)
U. S.		103		95		98		86
Divested assets		2		11		8		13
Total		105		106		106		99
Gas (MMcf/d)
U. S.		1,025		940		982		959
Heavy Oil		6		15		10		17
Retained assets		1,031		955		992		976
Divested assets		19		220		108		227
Total		1,050		1,175		1,100		1,203
Total oil equivalent (MBoe/d)
U. S.		399		356		383		350
Heavy Oil		121		134		117		131
Retained assets		520		490		500		481
Divested assets		12		58		35		62
Total		532		548		535		543

DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

PRODUCTION TREND

	2017		2018
	Quarter 4		Quarter 1		Quarter 2			Quarter 3		Quarter 4
Oil and bitumen (MBbls/d)
Delaware Basin		30		34		45			44		45
STACK		29		34		34			29		31
Powder River Basin		12		15		13			15		13
Heavy Oil		132		129		109			102		120
Eagle Ford		27		23		28			31		30
Barnett Shale		—		—		—			—		1
Other		6		6		7			6		6
Retained assets		236		241		236			227		246
Divested assets		10		10		9			8		7
Total		246		251		245			235		253
Natural gas liquids (MBbls/d)
Delaware Basin		12		11		15			19		18
STACK		34		35		37			40		37
Powder River Basin		1		1		1			2		2
Eagle Ford		13		8		13			15		15
Barnett Shale		33		29		31			30		30
Other		2		1		1			1		1
Retained assets		95		85		98			107		103
Divested assets		11		12		11			6		2
Total		106		97		109			113		105
Gas (MMcf/d)
Delaware Basin		84		93		94			103		127
STACK		307		324		329			337		343
Powder River Basin		8		12		13			18		20
Heavy Oil		15		12		12			11		6
Eagle Ford		87		63		74			84		95
Barnett Shale		453		458		447			447		439
Other		1		1		1			1		1
Retained assets		955		963		970			1,001		1,031
Divested assets		220		214		158			45		19
Total		1,175		1,177		1,128			1,046		1,050
Total oil equivalent (MBoe/d)
Delaware Basin		57		61		76			79		84
STACK		114		123		125			126		126
Powder River Basin		14		18		16			19		18
Heavy Oil		134		131		111			104		121
Eagle Ford		55		41		54			60		61
Barnett Shale		109		105		105			105		103
Other		7		7		8	��		7		7
Retained assets		490		486		495			500		520
Divested assets		58		58		46			22		12
Total		548		544		541			522		532

DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

BENCHMARK PRICES

(average prices)

	Quarter 4						Year Ended December 31,
	2018			2017			2018			2017
Oil ($/Bbl) - West Texas Intermediate (Cushing)	$	58.80		$	55.49		$	64.79		$	50.99
Natural Gas ($/Mcf) - Henry Hub	$	3.65		$	2.93		$	3.09		$	3.11
REALIZED PRICES
	Quarter Ended December 31, 2018
	Oil /Bitumen			NGL			Gas			Total
	(Per Bbl)			(Per Bbl)			(Per Mcf)			(Per Boe)
United States	$	55.78		$	22.15		$	2.88		$	30.94
Canada	$	(2.49	)		N/M			N/M		$	(2.46	)
Realized price without hedges	$	27.99		$	22.15		$	2.88		$	23.32
Cash settlements	$	6.59		$	0.18		$	(0.28	)	$	2.61
Realized price, including cash settlements	$	34.58		$	22.33		$	2.60		$	25.93
	Quarter Ended December 31, 2017
	Oil /Bitumen			NGL			Gas			Total
	(Per Bbl)			(Per Bbl)			(Per Mcf)			(Per Boe)
United States	$	54.18		$	18.46		$	2.29		$	26.18
Canada	$	32.54			N/M			N/M		$	31.95
Realized price without hedges	$	42.59		$	18.46		$	2.29		$	27.59
Cash settlements	$	(0.38	)	$	(0.30	)	$	0.19		$	0.19
Realized price, including cash settlements	$	42.21		$	18.16		$	2.48		$	27.78
	Year Ended December 31, 2018
	Oil /Bitumen			NGL			Gas			Total
	(Per Bbl)			(Per Bbl)			(Per Mcf)			(Per Boe)
United States	$	61.97		$	24.74		$	2.37		$	31.86
Canada	$	19.37			N/M			N/M		$	19.12
Realized price without hedges	$	42.04		$	24.74		$	2.37		$	29.08
Cash settlements	$	(0.49	)	$	(1.17	)	$	0.01		$	(0.43	)
Realized price, including cash settlements	$	41.55		$	23.57		$	2.38		$	28.65
	Year Ended December 31, 2017
	Oil /Bitumen			NGL			Gas			Total
	(Per Bbl)			(Per Bbl)			(Per Mcf)			(Per Boe)
United States	$	49.41		$	15.66		$	2.48		$	24.88
Canada	$	29.99			N/M			N/M		$	29.39
Realized price without hedges	$	39.23		$	15.66		$	2.48		$	25.96
Cash settlements	$	0.23		$	(0.10	)	$	0.08		$	0.27
Realized price, including cash settlements	$	39.46		$	15.56		$	2.56		$	26.23

DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

CONSOLIDATED STATEMENTS OF EARNINGS

(in millions, except per share amounts)

	Quarter Ended December 31,						Year Ended December 31,
	2018			2017			2018			2017
Upstream revenues	$	2,565		$	1,333		$	6,285		$	5,307
Marketing revenues		1,143			1,047			4,449			3,571
Total revenues		3,708			2,380			10,734			8,878
Production expenses		556			463			2,225			1,823
Exploration expenses		44			171			177			380
Marketing expenses		1,113			1,048			4,363			3,619
Depreciation, depletion and amortization		423			390			1,658			1,529
Asset impairments		—			—			156			—
Asset dispositions		(268	)		(17	)		(263	)		(217	)
General and administrative expenses		151			191			650			737
Financing costs, net		70			79			594			317
Restructuring and transaction costs		9			—			114			—
Other expenses		126			9			140			(83	)
Total expenses		2,224			2,334			9,814			8,105
Earnings from continuing operations before income taxes		1,484			46			920			773
Income tax expense		335			2			156			15
Net earnings from continuing operations		1,149			44			764			758
Net earnings from discontinued operations, net of income tax expense		—			260			2,460			320
Net earnings		1,149			304			3,224			1,078
Net earnings attributable to noncontrolling interests		—			121			160			180
Net earnings attributable to Devon	$	1,149		$	183		$	3,064		$	898
Basic net earnings per share:
Basic earnings from continuing operations per share	$	2.50		$	0.08		$	1.53		$	1.44
Basic earnings from discontinued operations per share		—			0.27			4.61			0.27
Basic net earnings per share	$	2.50		$	0.35		$	6.14		$	1.71
Diluted net earnings per share:
Diluted earnings from continuing operations per share	$	2.48		$	0.08		$	1.52		$	1.43
Diluted earnings from discontinued operations per share		—			0.27			4.58			0.27
Diluted net earnings per share	$	2.48		$	0.35		$	6.10		$	1.70
Weighted average common shares outstanding:
Basic		459			525			499			525
Diluted		462			528			502			528
UPSTREAM REVENUES (in millions)
	Quarter Ended December 31,						Year Ended December 31,
	2018			2017			2018			2017
Oil, gas and NGL sales	$	1,143		$	1,390		$	5,677		$	5,150
Derivative cash settlements		127			10			(84	)		53
Derivative valuation changes		1,295			(67	)		692			104
Upstream revenues	$	2,565		$	1,333		$	6,285		$	5,307
PRODUCTION EXPENSES (in millions)
	Quarter Ended December 31,						Year Ended December 31,
	2018			2017			2018			2017
Lease operating expense	$	251		$	236		$	995		$	927
Gathering, processing & transportation		220			163			891			647
Production taxes		70			51			278			194
Property taxes		15			13			61			55
Production expenses	$	556		$	463		$	2,225		$	1,823

DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)

	Quarter Ended December 31,						Year Ended December 31,
	2018			2017			2018			2017
Cash flows from operating activities:
Net earnings	$	1,149		$	304		$	3,224		$	1,078
Adjustments to reconcile net earnings to net cash from operating activities:
Net earnings from discontinued operations, net of income tax expense		—			(260	)		(2,460	)		(320	)
Depreciation, depletion and amortization		423			390			1,658			1,529
Asset impairments		—			—			156			—
Leasehold impairments		19			139			95			219
Accretion on discounted liabilities		15			16			61			63
Total (gains) losses on commodity derivatives		(1,422	)		57			(608	)		(157	)
Cash settlements on commodity derivatives		127			10			(84	)		53
Gains on asset dispositions		(268	)		(17	)		(263	)		(217	)
Deferred income tax expense (benefit)		358			(40	)		226			(97	)
Share-based compensation		34			36			161			150
Early retirement of debt		—			—			312			—
Total (gains) losses on foreign exchange		86			6			139			(132	)
Settlements of intercompany foreign denominated assets/liabilities		2			(1	)		(241	)		9
Other		3			2			(5	)		(1	)
Changes in assets and liabilities, net		16			(89	)		(143	)		32
Net cash from operating activities - continuing operations		542			553			2,228			2,209
Cash flows from investing activities:
Capital expenditures		(600	)		(670	)		(2,451	)		(1,968	)
Acquisitions of property and equipment		(20	)		(7	)		(55	)		(46	)
Divestitures of property and equipment		317			39			1,013			426
Net cash from investing activities - continuing operations		(303	)		(638	)		(1,493	)		(1,588	)
Cash flows from financing activities:
Repayments of long-term debt principal		(95	)		—			(922	)		—
Early retirement of debt		—			—			(304	)		—
Repurchases of common stock		(759	)		—			(2,956	)		—
Dividends paid on common stock		(37	)		(32	)		(149	)		(127	)
Shares exchanged for tax withholdings		(1	)		(2	)		(48	)		(59	)
Other		(6	)		—			(7	)		—
Net cash from financing activities - continuing operations		(898	)		(34	)		(4,386	)		(186	)
Effect of exchange rate changes on cash:
Settlements of intercompany foreign denominated assets/liabilities		(2	)		1			241			(9	)
Other		(14	)		(7	)		(35	)		15
Total effect of exchange rate changes on cash - continuing operations		(16	)		(6	)		206			6
Net change in cash, cash equivalents and restricted cash of continuing operations		(675	)		(125	)		(3,445	)		441
Cash flows from discontinued operations:
Operating activities		—			172			476			700
Investing activities		—			(136	)		2,548			(611	)
Financing activities		—			(81	)		183			195
Net change in cash, cash equivalents and restricted cash of discontinued operations		—			(45	)		3,207			284
Net change in cash, cash equivalents and restricted cash		(675	)		(170	)		(238	)		725
Cash, cash equivalents and restricted cash at beginning of period		3,121			2,854			2,684			1,959
Cash, cash equivalents and restricted cash at end of period	$	2,446		$	2,684		$	2,446		$	2,684
Reconciliation of cash, cash equivalents and restricted cash:
Cash and cash equivalents	$	2,414		$	2,642		$	2,414		$	2,642
Restricted cash included in other current assets		32			11			32			11
Cash and cash equivalents included in current assets held for sale		—			31			—			31
Total cash, cash equivalents and restricted cash	$	2,446		$	2,684		$	2,446		$	2,684

DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

CONSOLIDATED BALANCE SHEETS

(in millions)

	December 31, 2018			December 31, 2017
Current assets:
Cash and cash equivalents	$	2,414		$	2,642
Accounts receivable		885			989
Current assets held for sale		197			760
Other current assets		941			400
Total current assets		4,437			4,791
Oil and gas property and equipment, based on successful efforts accounting, net		12,813			13,318
Other property and equipment, net		1,122			1,266
Total property and equipment, net		13,935			14,584
Goodwill		841			841
Other long-term assets		353			296
Long-term assets held for sale		—			9,729
Total assets	$	19,566		$	30,241
Current liabilities:
Accounts payable	$	662		$	633
Revenues and royalties payable		898			748
Short-term debt		162			115
Current liabilities held for sale		69			991
Other current liabilities		435			828
Total current liabilities		2,226			3,315
Long-term debt		5,785			6,749
Asset retirement obligations		1,030			1,099
Other long-term liabilities		462			549
Long-term liabilities held for sale		—			3,936
Deferred income taxes		877			489
Equity:
Common stock		45			53
Additionalpaid-in capital		4,486			7,333
Retained earnings		3,650			702
Accumulated other comprehensive earnings		1,027			1,166
Treasury stock, at cost, 1.0 million shares in 2018		(22	)		—
Total stockholders’ equity attributable to Devon		9,186			9,254
Noncontrolling interests		—			4,850
Total equity		9,186			14,104
Total liabilities and equity	$	19,566		$	30,241
Common shares outstanding		450			525

CAPITAL EXPENDITURES

(in millions)

	Quarter Ended December 31, 2018		Year Ended December 31, 2018
Upstream capital	$	629	$	2,423
Land and other acquisitions		35		74
Exploration and production (E&P) capital		664		2,497
Capitalized interest		—		41
Other		8		38
Devon capital expenditures	$	672	$	2,576

DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

COSTS INCURRED

(in millions)

	Total Year Ended December 31,
	2018		2017
Property acquisition costs:
Proved properties	$	2	$	2
Unproved properties		71		54
Exploration costs		764		677
Development costs		1,786		1,261
Costs incurred	$	2,623	$	1,994
	United States Year Ended December 31,
	2018		2017
Property acquisition costs:
Proved properties	$	2	$	2
Unproved properties		71		50
Exploration costs		679		590
Development costs		1,537		1,036
Costs incurred	$	2,289	$	1,678
	Canada Year Ended December 31,
	2018		2017
Property acquisition costs:
Proved properties	$	—	$	—
Unproved properties		—		4
Exploration costs		85		87
Development costs		249		225
Costs incurred	$	334	$	316

DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

RESERVES RECONCILIATION

	Total
	Oil / Bitumen (MMBbls)			Gas (Bcf)			NGL (MMBbls)			Total (MMBoe)
As of December 31, 2017:
Proved developed		393			5,632			410			1,742
Proved undeveloped		288			355			63			410
Total Proved		681			5,987			473			2,152
Revisions due to prices		23			91			12			51
Revisions other than price		(6	)		(167	)		(23	)		(57	)
Extensions and discoveries		105			446			64			243
Production		(89	)		(401	)		(39	)		(195	)
Sale of reserves		(7	)		(1,195	)		(61	)		(267	)
As of December 31, 2018:
Proved developed		401			4,333			359			1,482
Proved undeveloped		306			428			67			445
Total Proved		707			4,761			426			1,927
	United States
	Oil / Bitumen (MMBbls)			Gas (Bcf)			NGL (MMBbls)			Total (MMBoe)
As of December 31, 2017:
Proved developed		178			5,619			410			1,524
Proved undeveloped		79			355			63			201
Total Proved		257			5,974			473			1,725
Revisions due to prices		12			94			12			40
Revisions other than price		(10	)		(163	)		(23	)		(60	)
Extensions and discoveries		93			446			64			232
Production		(47	)		(397	)		(39	)		(153	)
Sale of reserves		(7	)		(1,195	)		(61	)		(267	)
As of December 31, 2018:
Proved developed		198			4,331			359			1,278
Proved undeveloped		100			428			67			239
Total Proved		298			4,759			426			1,517
	Canada
	Oil / Bitumen (MMBbls)			Gas (Bcf)			NGL (MMBbls)			Total (MMBoe)
As of December 31, 2017:
Proved developed		215			13			—			218
Proved undeveloped		209			—			—			209
Total Proved		424			13			—			427
Revisions due to prices		11			(3	)		—			11
Revisions other than price		4			(4	)		—			3
Extensions and discoveries		12			—			—			11
Production		(42	)		(4	)		—			(42	)
As of December 31, 2018:
Proved developed		203			2			—			204
Proved undeveloped		206			—			—			206
Total Proved		409			2			—			410

DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

NON-GAAP FINANCIAL MEASURES

This press release includesnon-GAAP financial measures. Thesenon-GAAP measures are not alternatives to GAAP measures, and you should not consider thesenon-GAAP measures in isolation or as a substitute for analysis of our results as reported under GAAP. Below is additional disclosure regarding each of thenon-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 thesenon-GAAP measures facilitate comparisons of its performance to earnings estimates published by securities analysts. Devon also believes thesenon-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 fourth-quarter 2018 earnings.

(in millions, except per share amounts)	Quarter Ended December 31, 2018
	Before-tax			After-tax			Per Diluted Share
Earnings attributable to Devon (GAAP)	$	1,484		$	1,149		$	2.48
Adjustments:
Asset dispositions		(268	)		(206	)		(0.45	)
Asset and exploration impairments		20			15			0.03
Deferred tax asset valuation allowance		—			9			0.02
Fair value changes in financial instruments and foreign currency		(1,209	)		(928	)		(2.00	)
Restructuring and transaction costs		9			7			0.02
Core earnings attributable to Devon(Non-GAAP)	$	36		$	46		$	0.10

NET DEBT

Devon defines net debt as debt less cash and cash equivalents. Devon believes that netting these sources of cash against debt provides a clearer picture of the future demands on cash from Devon to repay debt.

(in millions)
	December 31, 2018
Total debt (GAAP)	$	5,947
Less cash and cash equivalents		(2,414	)
Net debt(Non-GAAP)	$	3,533

DEVON ENERGY CORPORATION

FORWARD LOOKING GUIDANCE

PRODUCTION GUIDANCE

	Quarter 1				Full Year
	Low		High		Low		High
Oil and bitumen (MBbls/d)
New Devon		125		130		137		143
Assets to be sold - Canada		109		113		108		112
Assets to be sold - U.S.		3		5		3		5
Total		237		248		248		260
Natural gas liquids (MBbls/d)
New Devon		65		70		70		75
Assets to be sold - U.S.		26		30		26		30
Total		91		100		96		105
Gas (MMcf/d)
New Devon		490		540		510		550
Assets to be sold - Canada		2		4		2		4
Assets to be sold - U.S.		410		450		400		440
Total		902		994		912		994
Total oil equivalent (MBoe/d)
New Devon		272		290		292		310
Assets to be sold - Canada		109		114		108		113
Assets to be sold - U.S.		97		110		96		108
Total		478		514		496		531

PRICE REALIZATIONS GUIDANCE

	Quarter 1						Full Year
	Low			High			Low			High
Oil and bitumen - % of WTI
U.S.		90	%		100	%		90	%		100	%
Canada		60	%		65	%		47	%		57	%
NGL - realized price	$	18		$	22		$	18		$	22
Natural gas - % of Henry Hub		70	%		80	%		70	%		80	%

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

	Quarter 1						Full Year
($ millions, except Boe and %)	Low			High			Low			High
Marketing & midstream operating profit	$	15		$	25		$	50		$	70
LOE & GP&T per BOE	$	9.00		$	9.25		$	8.80		$	9.05
Production & property tax	$	75		$	85		$	300		$	340
Exploration expenses	$	10		$	20		$	40		$	80
Depreciation, depletion and amortization	$	425		$	475		$	1,800		$	1,900
General & administrative expenses	$	155		$	175		$	535		$	585
Financing costs, net	$	75		$	85		$	300		$	340
Other expenses	$	10		$	20		$	50		$	60
Current income tax rate		0	%		0	%		0	%		0	%
Deferred income tax rate		20	%		25	%		20	%		25	%
Total income tax rate		20	%		25	%		20	%		25	%

CAPITAL EXPENDITURES GUIDANCE

	Quarter 1				Full Year
(in millions)	Low		High		Low		High
New Devon upstream capital	$	475	$	525	$	1,800	$	2,000
Assets to be sold upstream capital (assumes full year)		50		70		225		275
Corporate		5		10		25		35
Devon capital expenditures	$	530	$	605	$	2,050	$	2,310

DEVON ENERGY CORPORATION

FORWARD LOOKING GUIDANCE

Oil Commodity Hedges

	Price Swaps				Price Collars
Period	Volume (Bbls/d)		Weighted Average Price ($/Bbl)		Volume (Bbls/d)		Weighted Average Floor Price ($/Bbl)		Weighted Average Ceiling Price ($/Bbl)
Q1-Q4 2019		50,882	$	59.38		89,937	$	54.39	$	64.40
Q1-Q4 2020		2,489	$	60.55		14,940	$	51.90	$	62.07

	Three-Way Price Collars
Period	Volume (Bbls/d)		Weighted Average Floor Sold Price ($/Bbl)		Weighted Average Floor Purchased Price ($/Bbl)		Weighted Average Ceiling Price ($/Bbl)
Q1-Q4 2019		5,000	$	50.00	$	63.00	$	74.80

Oil Basis Swaps

Period	Index	Volume (Bbls/d)		Weighted Average Differential to WTI ($/Bbl)
Q1-Q4 2019	Midland Sweet		28,000	$	(0.46	)
Q1-Q4 2019	Argus LLS		17,500	$	5.00
Q1-Q4 2019	Argus MEH		16,000	$	2.84
Q1-Q4 2019	NYMEX Roll		38,000	$	0.45
Q1-Q4 2019	Western Canadian Select		61,411	$	(19.95	)
Q1-Q4 2020	NYMEX Roll		38,000	$	0.31
Q1-Q4 2020	Western Canadian Select		3,661	$	(20.55	)

Natural Gas Commodity Hedges - Henry Hub

	Price Swaps				Price Collars
Period	Volume (MMBtu/d)		Weighted Average Price ($/MMBtu)		Volume (MMBtu/d)		Weighted Average Floor Price ($/MMBtu)		Weighted Average Ceiling Price ($/MMBtu)
Q1-Q4 2019		283,848	$	2.85		241,529	$	2.69	$	3.06
Q1-Q4 2020		43,923	$	2.88		30,720	$	2.74	$	3.04

Natural Gas Basis Swaps

Period	Index	Volume (MMBtu/d)		Weighted Average Differential to Henry Hub ($/MMBtu)
Q1-Q4 2019	Panhandle Eastern Pipe Line		84,466	$	(0.73	)
Q1-Q4 2019	El Paso Natural Gas		130,000	$	(1.46	)
Q1-Q4 2019	Houston Ship Channel		151,788	$	0.01
Q1-Q4 2019	Transco Zone 4		7,397	$	(0.03	)
Q1-Q4 2020	Panhandle Eastern Pipe Line		30,000	$	(0.47	)
Q1-Q4 2020	El Paso Natural Gas		30,000	$	(0.64	)
Q1-Q4 2020	Houston Ship Channel		10,000	$	0.02

Devon’s oil derivatives settle against the average of the prompt month NYMEX West Texas Intermediate futures price. Devon’s natural gas derivatives settle against the Inside FERC first of the month Henry Hub index. Commodity hedge positions are shown as of February 13, 2019.