EX-99.1 2 d77405exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
     
(DEVON LOGO)
  Devon Energy Corporation
20 North Broadway
Oklahoma City, OK 73102-8260
News Release
         
Investor Contact
  Shea Snyder   405 552 4782
Media Contact
  Chip Minty   405 228 8647
DEVON ENERGY’S THIRD-QUARTER 2010 NET EARNINGS INCREASE TO $2.1 BILLION
OKLAHOMA CITY — November 3, 2010 — Devon Energy Corporation (NYSE:DVN) today reported net earnings of $2.1 billion for the quarter ended September 30, 2010, or $4.81 per common share ($4.79 per diluted common share). This compares with third-quarter 2009 net earnings of $499 million, or $1.13 per common share ($1.12 per diluted common share).
For the nine months ended September 30, 2010, Devon reported net earnings of $4.0 billion, or $9.02 per common share ($8.99 per diluted common share). This compared with a net loss for the nine months ended September 30, 2009, of $3.1 billion, or $7.09 per common share ($7.09 per diluted common share).
Devon’s third-quarter 2010 financial results were impacted by certain items securities analysts typically exclude from their published estimates. The most significant of the adjusting items was a $1.5 billion gain on the sale of assets in Azerbaijan. Excluding adjusting items, the company earned $628 million, or $1.44 per diluted common share. The adjusting items are discussed in more detail later in this news release.
Divestiture Program Advances; Share Repurchase Plan On Track
In November 2009, Devon announced a plan to strategically reposition itself as a focused North American onshore company. During the third quarter of 2010, Devon completed the sale of its assets in Azerbaijan and China. To date, the company has received aggregate pre-tax proceeds of $6.8 billion. The only significant, remaining divestiture package, Devon’s assets in Brazil, is under a $3.2 billion contract and is expected to close around year-end 2010. Total proceeds from the divestiture program are expected to exceed $10 billion with after-tax proceeds approximating $8 billion.
On May 5, 2010, the company announced a portion of its divestiture proceeds would be utilized to repurchase $3.5 billion of common stock. As of September 30, 2010, Devon had repurchased 14.7 million shares of its common stock for $936 million. In addition, Devon also directed $1.7 billion of sales proceeds to reduce debt balances and allocated $1.2 billion to capture leasehold across its North American onshore property base, principally in oil and liquids-rich areas.
Oil and Liquids Production Growth Lead Third-Quarter Operating Highlights
Devon drilled 407 wells in the third quarter of 2010 with an overall success rate of 99 percent. The company achieved several notable operational accomplishments in the third-quarter:
  Devon’s total production for the third quarter of 2010 averaged 613,000 oil-equivalent barrels (Boe) per day. The company’s oil and natural gas liquids production totaled 193,000 barrels per day for the quarter. This represents an 11 percent increase in liquids production compared to the third quarter of 2009.
  In the Permian Basin, increased oil and liquids-rich activity drove production 18 percent higher than the year-ago quarter to 44,000 barrels per day. The company is currently running 17 operated rigs and has assembled nearly 1 million net acres of leasehold targeting the Avalon Shale, Bone Spring, Wolfberry and a number of other plays.

Page 1 of 13


 

  In Canada, net production from Devon’s Jackfish oil sands project averaged 21,300 barrels per day in the third quarter. Jackfish was taken offline for scheduled plant maintenance during the last three weeks of the third quarter and resumed operations on September 30, 2010.
  Construction of Devon’s second Jackfish oil sands project is now approximately 90 percent complete. The company plans to commence steam injection at Jackfish 2 in the second quarter of 2011, with first production expected by the end of next year.
  Devon sanctioned its third Jackfish development project and filed a regulatory application in the third quarter. The company could begin facilities construction at Jackfish 3 by the end of 2011, with plant start-up targeted for 2015.
  Production from the company’s Cana-Woodford Shale play in western Oklahoma averaged a record 117 million cubic feet of gas equivalent per day during the quarter. This represents an increase in production of 122 percent over the year-ago quarter. Devon expects to commence operations from its Cana gas processing plant by the end of 2010.
  In the Granite Wash in the Texas panhandle, Devon drilled three significant horizontal wells in the third quarter. Initial production from these wells averaged 4,290 barrels of oil-equivalent per day, including 605 barrels of oil and 1,450 barrels of natural gas liquids per day. The company has an average working interest of 65 percent in these wells.
  Devon increased its net production from the Barnett Shale field in north Texas to an all-time high of 1.2 billion cubic feet of natural gas equivalent per day in the third quarter, including 40,100 barrels per day of liquids production. This represents an eight percent increase in production compared to the third quarter of 2009.
Oil and Gas Revenues Increase; Midstream Operating Profit Expands
Sales of oil, gas, and natural gas liquids from continuing operations were $1.7 billion in the third quarter of 2010. This was a 14 percent increase compared to the third quarter of 2009. Higher realized natural gas and liquids prices more than offset a decrease in production following the Gulf of Mexico properties that were divested in the second quarter of 2010. Devon’s average third-quarter realized price per Boe, including the impact of hedges, increased 23 percent over the year-ago period to $33.96 per barrel.
Devon’s marketing and midstream operating profit totaled $125 million in the third quarter of 2010. For comparison, marketing and midstream operating profit was $103 million in the third quarter of 2009. The 20 percent year-over-year increase was attributable to higher throughput and higher natural gas and natural gas liquids prices.
Oil and gas production from continuing operations averaged 613,000 oil-equivalent barrels per day representing a four percent increase in the company’s North American onshore production over the third quarter of 2009. Oil and natural gas liquids production growth from the company’s U.S. onshore segment drove the increase.
Repositioning Drives Cost Savings
The efficiencies realized through the strategic repositioning of the company were reflected in Devon’s third-quarter results. Expenses in most categories declined both in total and on a unit-of-production basis.
Lease operating expenses (LOE) in the quarter totaled $415 million or $1 million less than the third quarter of 2009. When compared to the second quarter of 2010, LOE declined by $27 million. Devon’s divestiture of higher cost Gulf of Mexico properties more than offset the effects of rising oilfield service and supply costs.
Third-quarter general and administrative expenses declined by three percent to $131 million in 2010 compared with 2009.
The company also reduced interest expense in the most recent quarter. Compared with the third quarter of 2009, interest expense decreased eight percent to $83 million due to lower overall debt balances.

Page 2 of 13


 

Taxes other than income taxes increased $14 million to $95 million in the third quarter of 2010. The year-over-year increase was driven by higher production taxes resulting from increased oil and gas revenues.
Compared with the third quarter of 2009, depreciation, depletion, and amortization expense (DD&A) of oil and gas properties declined by six percent to $397 million. Unit DD&A declined four percent to $7.04 per Boe in the third quarter of 2010.
Income tax expense from continuing operations in the third quarter of 2010 was $270 million or 39 percent of pre-tax earnings. After adjusting for several items generally excluded by securities analysts, Devon’s third quarter tax rate totaled 33 percent of pre-tax earnings.
Cash Flow Increases 47 Percent; Divestiture Proceeds Add to Cash on Hand
Cash flow before balance sheet changes totaled $1.8 billion in the third quarter of 2010, a 47 percent increase over the third quarter a year ago. Other sources of cash included $2.0 billion in proceeds from the divestitures in Azerbaijan and China. Devon utilized a portion of this cash flow in the third quarter to fully fund its capital program and to repurchase $441 million of common stock. At September 30, 2010, the company’s cash balances reached $4.0 billion, and its net debt to adjusted capitalization ratio declined to eight percent. Reconciliations of cash flow before balance sheet changes, net debt and adjusted capitalization, which are non-GAAP measures, are provided in this release.
Divestitures Impact Reported Financial and Operational Results
In accordance with accounting standards, Devon has reclassified the assets, liabilities, and results of its international segment as discontinued operations for all accounting periods presented in this release. Although revenues and expenses for prior periods were reclassified, previously reported net earnings were not impacted. Included with this release is a table of revenues, expenses, production categories, and the amounts reclassified as discontinued operations for each period presented.
Items Excluded from Published Earnings Estimates
Devon’s reported net earnings include income and expense items that are typically excluded by securities analysts in their published estimates of the company’s financial results. These items and their effects upon reported earnings for the third quarter of 2010 are summarized below:
Items affecting continuing operations:
  A change in fair value of oil, gas, and NGL derivatives decreased third-quarter earnings by $23 million pre-tax ($17 million after tax).
  A change in fair value of interest rate and other financial instruments decreased third-quarter earnings by $72 million pre-tax ($47 million after tax).
  U.S. income taxes on foreign earnings assumed to be repatriated to the U.S. decreased third-quarter earnings by $22 million.
  Restructuring costs decreased third-quarter earnings by $63 million pre-tax ($40 million after tax).
  Income tax accrual adjustments decreased third-quarter earnings by $16 million.
Items affecting discontinued operations:
  The decision to divest all international assets generated financial benefits that increased third-quarter earnings by $30 million pre-tax ($20 million after tax).
  Restructuring costs increased third-quarter earnings by $3 million pre-tax ($2 million after tax).
  Divestitures of assets in Azerbaijan resulted in a third-quarter gain of $1.5 billion pre-tax ($1.5 billion after tax).
  Insurance settlement proceeds related to a business interruption claim in Azerbaijan increased third-quarter earnings by $60 million pre-tax ($60 million after tax).
The following tables summarize the effects of these items on third-quarter 2010 earnings, income taxes, and cash flow.

Page 3 of 13


 

Summary of Items Typically Excluded by Securities Analysts (in millions)
Continuing Operations — Third Quarter 2010
                                                 
    Pre-tax                           After-tax   Cash Flow Before
    Earnings   Income Tax Effect   Earnings   Balance Sheet
    Effect   Current   Deferred   Total   Effect   Changes Effect
 
Oil, gas, and NGL derivatives
  $ (23 )           (6 )     (6 )     (17 )      
Interest rate and other financial instruments
    (72 )           (25 )     (25 )     (47 )      
U.S. income taxes on foreign earnings
                22       22       (22 )      
Restructuring costs
    (63 )     6       (29 )     (23 )     (40 )     (64 )
Income tax accrual adjustment
          (257 )     273       16       (16 )     257  
 
Totals
  $ (158 )     (251 )     235       (16 )     (142 )     193  
 
Discontinued Operations — Third Quarter 2010
                                                 
    Pre-tax                           After-tax   Cash Flow Before
    Earnings   Income Tax Effect   Earnings   Balance Sheet
    Effect   Current   Deferred   Total   Effect   Changes Effect
 
Financial benefits of decision to divest assets
  $ 30             10       10       20        
Restructuing costs
  $ 3       1             1       2       1  
Gain on sale of assets
  $ 1,535       19       (6 )     13       1,522       (19 )
Insurance settlement
  $ 60                         60       60  
 
Totals
  $ 1,628       20       4       24       1,604       42  
 
In aggregate, these items increased third-quarter 2010 net earnings by $1.5 billion, or $3.37 per common share ($3.35 per diluted share). These items and their associated tax effects increased third-quarter 2010 cash flow before balance sheet changes by $235 million.
Conference Call to be Webcast Today
Devon will discuss its third-quarter 2010 financial and operating results in a conference call that will be webcast today. The webcast will begin at 10 a.m. Central Time (11 a.m. Eastern Time) and can be accessed from Devon’s internet home page at www.devonenergy.com.
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 at www.devonenergy.com.
This press release includes “forward-looking statements” as defined by the Securities and Exchange Commission. 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. 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; drilling risks; environmental risks; political or regulatory changes; the availability of goods and services; and the occurrence, timing and completion of property divestitures. 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.
Effective January 1, 2010, the United States Securities and Exchange Commission 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 for the fiscal year ended December 31, 2009, available from us at Devon Energy Corporation, Attn. Investor Relations, 20 North Broadway, Oklahoma City, OK 73102. 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.

Page 4 of 13


 

DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
PRODUCTION (net of royalties)
Excludes discontinued operations
                                 
    Quarter Ended   Nine Months Ended
    September 30,   September 30,
    2010   2009   2010   2009
 
Total Period Production
                               
 
Natural Gas (Bcf)
                               
U.S. Onshore
    178.7       171.7       518.0       535.9  
Canada
    53.5       58.5       161.6       171.3  
 
                               
North American Onshore
    232.2       230.2       679.6       707.2  
U.S. Offshore
          12.2       16.8       33.5  
 
Total Natural Gas
    232.2       242.4       696.4       740.7  
 
Oil (MMBbls)
                               
U.S. Onshore
    3.5       2.8       9.8       8.6  
Canada
    6.0       5.8       19.1       18.7  
 
                               
North American Onshore
    9.5       8.6       28.9       27.3  
U.S. Offshore
          1.5       1.9       3.8  
 
Total Oil
    9.5       10.1       30.8       31.1  
 
Natural Gas Liquids (MMBbls)
                               
U.S. Onshore
    7.3       6.6       20.8       19.2  
Canada
    0.9       0.9       2.7       2.8  
 
                               
North American Onshore
    8.2       7.5       23.5       22.0  
U.S. Offshore
          0.1       0.3       0.5  
 
Total Natural Gas Liquids
    8.2       7.6       23.8       22.5  
 
Oil Equivalent (MMBoe)
                               
U.S. Onshore
    40.6       37.9       117.0       117.1  
Canada
    15.8       16.5       48.7       50.1  
 
                               
North American Onshore
    56.4       54.4       165.7       167.2  
U.S. Offshore
          3.7       5.0       9.9  
 
Total Oil Equivalent
    56.4       58.1       170.7       177.1  
 
Average Daily Production
                               
 
Natural Gas (MMcf)
                               
U.S. Onshore
    1,941.9       1,865.9       1,897.3       1,963.0  
Canada
    581.6       635.8       592.0       627.4  
 
                               
North American Onshore
    2,523.5       2,501.7       2,489.3       2,590.4  
U.S. Offshore
          133.1       61.5       122.7  
 
Total Natural Gas
    2,523.5       2,634.8       2,550.8       2,713.1  
 
Oil (MBbls)
                               
U.S. Onshore
    38.5       30.3       36.0       31.8  
Canada
    65.0       62.8       69.9       68.4  
 
                               
North American Onshore
    103.5       93.1       105.9       100.2  
U.S. Offshore
          16.4       7.0       13.8  
 
Total Oil
    103.5       109.5       112.9       114.0  
 
Natural Gas Liquids (MBbls)
                               
U.S. Onshore
    79.6       71.0       76.2       70.2  
Canada
    9.6       9.9       9.9       10.5  
 
                               
North American Onshore
    89.2       80.9       86.1       80.7  
U.S. Offshore
          1.4       1.2       1.9  
 
Total Natural Gas Liquids
    89.2       82.3       87.3       82.6  
 
Oil Equivalent (MBoe)
                               
U.S. Onshore
    441.7       412.3       428.4       429.1  
Canada
    171.6       178.7       178.5       183.5  
 
                               
North American Onshore
    613.3       591.0       606.9       612.6  
U.S. Offshore
          40.0       18.4       36.2  
 
Total Oil Equivalent
    613.3       631.0       625.3       648.8  
 

Page 5 of 13


 

DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
BENCHMARK PRICES
(average prices)
                                 
    Quarter Ended   Nine Months Ended
    September 30,   September 30,
    2010   2009   2010   2009
 
Natural Gas ($/Mcf) — Henry Hub
  $ 4.38     $ 3.39     $ 4.59     $ 3.93  
Oil ($/Bbl) — West Texas Intermediate (Cushing)
  $ 76.08     $ 68.25     $ 77.59     $ 57.09  
Quarter Ended September 30, 2010
                                 
    Oil   Gas   NGLs   Total
    (Per Bbl)   (Per Mcf)   (Per Bbl)   (Per Boe)
 
U.S. Onshore
  $ 71.47     $ 3.65     $ 27.21     $ 27.18  
Canada
  $ 56.89     $ 3.72     $ 43.89     $ 36.62  
 
North American Onshore
  $ 62.31     $ 3.67     $ 29.01     $ 29.82  
U.S. Offshore
  $     $     $     $  
 
Realized price without hedges
  $ 62.31     $ 3.67     $ 29.01     $ 29.82  
Cash settlements
  $     $ 1.00     $     $ 4.14  
 
Realized price, including cash settlements
  $ 62.31     $ 4.67     $ 29.01     $ 33.96  
 
Quarter Ended September 30, 2009
                                 
    Oil   Gas   NGLs   Total
    (Per Bbl)   (Per Mcf)   (Per Bbl)   (Per Boe)
 
U.S. Onshore
  $ 64.48     $ 2.77     $ 24.49     $ 21.48  
Canada
  $ 55.10     $ 2.91     $ 33.81     $ 31.62  
 
North American Onshore
  $ 58.15     $ 2.81     $ 25.63     $ 24.54  
U.S. Offshore
  $ 65.99     $ 3.49     $ 28.34     $ 39.67  
 
Realized price without hedges
  $ 59.32     $ 2.84     $ 25.67     $ 25.50  
Cash settlements
  $     $ 0.52     $     $ 2.19  
 
Realized price, including cash settlements
  $ 59.32     $ 3.36     $ 25.67     $ 27.69  
 
Nine Months Ended September 30, 2010
                                 
    Oil   Gas   NGLs   Total
    (Per Bbl)   (Per Mcf)   (Per Bbl)   (Per Boe)
 
U.S. Onshore
  $ 73.56     $ 3.91     $ 29.92     $ 28.83  
Canada
  $ 57.90     $ 4.24     $ 46.34     $ 39.33  
 
North American Onshore
  $ 63.22     $ 3.99     $ 31.81     $ 31.92  
U.S. Offshore
  $ 77.81     $ 5.12     $ 38.22     $ 49.06  
 
Realized price without hedges
  $ 64.12     $ 4.02     $ 31.90     $ 32.42  
Cash settlements
  $     $ 0.83     $     $ 3.40  
 
Realized price, including cash settlements
  $ 64.12     $ 4.85     $ 31.90     $ 35.82  
 
Nine Months Ended September 30, 2009
                                 
    Oil   Gas   NGLs   Total
    (Per Bbl)   (Per Mcf)   (Per Bbl)   (Per Boe)
 
U.S. Onshore
  $ 51.04     $ 2.99     $ 20.98     $ 20.86  
Canada
  $ 43.42     $ 3.51     $ 30.20     $ 29.94  
 
North American Onshore
  $ 45.83     $ 3.11     $ 22.18     $ 23.58  
U.S. Offshore
  $ 56.19     $ 4.11     $ 23.51     $ 36.64  
 
Realized price without hedges
  $ 47.09     $ 3.16     $ 22.21     $ 24.31  
Cash settlements
  $     $ 0.48     $     $ 2.03  
 
Realized price, including cash settlements
  $ 47.09     $ 3.64     $ 22.21     $ 26.34  
 

Page 6 of 13


 

DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
CONSOLIDATED STATEMENTS OF OPERATIONS
                                 
    Quarter Ended   Nine Months Ended
    September 30,   September 30,
(in millions, except per share amounts)   2010   2009   2010   2009
 
Revenues
                               
 
Oil, gas, and NGL sales
  $ 1,683     $ 1,481     $ 5,535     $ 4,306  
Oil, gas, and NGL derivatives
    209       23       874       190  
Marketing and midstream revenues
    461       344       1,396       1,074  
 
Total revenues
    2,353       1,848       7,805       5,570  
 
Expenses and other, net
                               
 
Lease operating expenses
    415       416       1,271       1,266  
Taxes other than income taxes
    95       81       288       249  
Marketing and midstream operating costs and expenses
    336       241       1,013       695  
Depreciation, depletion and amortization of oil and gas properties
    397       424       1,249       1,414  
Depreciation and amortization of non-oil and gas properties
    66       64       192       208  
Accretion of asset retirement obligations
    21       22       71       68  
General and administrative expenses
    131       136       399       472  
Restructuring costs
    63             55        
Interest expense
    83       90       280       263  
Interest rate and other financial instruments
    55       (5 )     121       (20 )
Reduction of carrying value of oil and gas properties
                      6,408  
Other, net
    (8 )     (92 )     (34 )     (61 )
 
Total expenses and other, net
    1,654       1,377       4,905       10,962  
 
Earnings (loss) from continuing operations before income taxes
    699       471       2,900       (5,392 )
 
Income tax expense (benefit)
                               
 
Current
    (310 )     85       696       135  
Deferred
    580       4       349       (2,217 )
 
Total income tax expense (benefit)
    270       89       1,045       (2,082 )
 
Earnings (loss) from continuing operations
    429       382       1,855       (3,310 )
 
Discontinued operations
                               
 
Earnings from discontinued operations before income taxes
    1,710       121       2,320       198  
Discontinued operations income tax expense
    49       4       187       34  
 
Earnings from discontinued operations
    1,661       117       2,133       164  
 
Net earnings (loss)
  $ 2,090     $ 499     $ 3,988     $ (3,146 )
 
 
                               
Basic earnings (loss) from continuing operations per share
  $ 0.99     $ 0.86     $ 4.20     $ (7.46 )
Basic earnings from discontinued operations per share
    3.82       0.27       4.82       0.37  
 
Basic net earnings (loss) per share
  $ 4.81     $ 1.13     $ 9.02     $ (7.09 )
 
 
                               
Diluted earnings (loss) from continuing operations per share
  $ 0.98     $ 0.86     $ 4.18     $ (7.46 )
Diluted earnings from discontinued operations per share
    3.81       0.26       4.81       0.37  
 
Diluted net earnings (loss) per share
  $ 4.79     $ 1.12     $ 8.99     $ (7.09 )
 
 
                               
Weighted average common shares outstanding
                               
Basic
    435       444       442       444  
Diluted
    436       446       444       446  

Page 7 of 13


 

DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
CONSOLIDATED BALANCE SHEETS
                 
    September 30,   December 31,
(in millions)   2010   2009
            (Audited)
Assets
               
 
Current assets:
               
Cash and cash equivalents
  $ 3,608     $ 646  
Accounts receivable
    1,028       1,208  
Current assets held for sale
    576       657  
Other current assets
    738       481  
 
Total current assets
    5,950       2,992  
 
Property and equipment, at cost:
               
Oil and gas, based on full cost accounting:
               
Subject to amortization
    53,563       52,352  
Not subject to amortization
    3,605       4,078  
 
Total oil and gas
    57,168       56,430  
Other
    4,330       4,045  
 
Total property and equipment, at cost
    61,498       60,475  
Less accumulated depreciation, depletion and amortization
    (43,299 )     (41,708 )
 
Property and equipment, net
    18,199       18,767  
 
Goodwill
    5,977       5,930  
Long-term assets held for sale
    875       1,250  
Other long-term assets
    862       747  
 
Total Assets
  $ 31,863     $ 29,686  
 
Liabilities and Stockholders’ Equity
               
 
Current liabilities:
               
Accounts payable — trade
  $ 1,192     $ 1,137  
Revenues and royalties due to others
    517       486  
Short-term debt
    1,808       1,432  
Current liabilities associated with assets held for sale
    377       234  
Other current liabilities
    556       513  
 
Total current liabilities
    4,450       3,802  
 
Long-term debt
    3,821       5,847  
Asset retirement obligations
    1,394       1,418  
Liabilities associated with assets held for sale
    69       213  
Other long-term liabilities
    1,072       937  
Deferred income taxes
    2,405       1,899  
Stockholders’ equity:
               
Common stock
    43       45  
Additional paid-in capital
    5,714       6,527  
Retained earnings
    11,390       7,613  
Accumulated other comprehensive earnings
    1,512       1,385  
Treasury stock, at cost
    (7 )      
 
Total Stockholders’ Equity
    18,652       15,570  
 
Total Liabilities and Stockholders’ Equity
  $ 31,863     $ 29,686  
 
Common Shares Outstanding
    432       447  
 

Page 8 of 13


 

DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 
    Quarter Ended   Nine Months Ended
    September 30,   September 30,
(in millions)   2010   2009   2010   2009
 
Cash Flows From Operating Activities
                               
 
Earnings (loss) from continuing operations
  $ 429     $ 382     $ 1,855     $ (3,310 )
Adjustments to reconcile earnings (loss) from continuing operations to net cash provided by operating activities:
                               
Depreciation, depletion and amortization
    463       488       1,441       1,622  
Deferred income tax benefit
    580       4       349       (2,217 )
Reduction of carrying value of oil and gas properties
                      6,408  
Unrealized change in fair value of financial instruments
    95       113       (136 )     184  
Other noncash charges
    73       57       154       182  
 
Net cash from operating activities before balance sheet changes
    1,640       1,044       3,663       2,869  
Net (increase) decrease in working capital
    (417 )     29       164       81  
Decrease (increase) in long-term other assets
    14       (8 )     28       17  
Increase (decrease) in long-term other liabilities
    56       (53 )     57       (32 )
 
Cash from operating activities — continuing operations
    1,293       1,012       3,912       2,935  
Cash from operating activities — discontinued operations
    51       203       324       357  
 
Net cash from operating activities
    1,344       1,215       4,236       3,292  
 
 
                               
 
Cash Flows From Investing Activities
                               
 
Proceeds from property and equipment divestitures
    2       21       4,131       23  
Capital expenditures
    (1,572 )     (862 )     (4,793 )     (3,807 )
Redemptions of long-term investments
    2       2       20       6  
Other
    (13 )           (13 )      
 
Cash from investing activities — continuing operations
    (1,581 )     (839 )     (655 )     (3,778 )
Cash from investing activities — discontinued operations
    1,869       (122 )     2,298       (376 )
 
Net cash from investing activities
    288       (961 )     1,643       (4,154 )
 
 
                               
 
Cash Flows From Financing Activities
                               
 
Proceeds from borrowings of long term debt, net of issuance costs
                      1,187  
Net commercial paper repayments
          38       (1,432 )     363  
Debt repayments
                (350 )     (1 )
Proceeds from stock option exercises
    3       10       18       19  
Repurchases of common stock
    (499 )           (929 )      
Dividends paid on common stock
    (69 )     (71 )     (211 )     (213 )
Excess tax benefits related to share-based compensation
    1       1       7       6  
 
Net cash from financing activities
    (564 )     (22 )     (2,897 )     1,361  
 
 
                               
Effect of exchange rate changes on cash
    14       24       5       29  
 
Net increase in cash and cash equivalents
    1,082       256       2,987       528  
Cash and cash equivalents at beginning of period
    2,916       656       1,011       384  
 
Cash and cash equivalents at end of period
  $ 3,998     $ 912     $ 3,998     $ 912  
 

Page 9 of 13


 

DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
COMPANY OPERATED RIGS
                 
    As of September 30,
    2010   2009
 
Number of Company Operated Rigs Running
               
 
U.S. Onshore
    59       21  
Canada
    8       8  
 
North American Onshore
    67       29  
U.S. Offshore
          1  
 
Total
    67       30  
 
DRILLING ACTIVITY
Gross wells drilled
                                 
    Quarter Ended   Nine Months Ended
    September 30,   September 30,
    2010   2009   2010   2009
 
Exploration Wells Drilled
                               
 
U.S. Onshore
    9       2       18       10  
Canada
    14             42       29  
 
North American Onshore
    23       2       60       39  
U.S. Offshore
                      1  
 
Total
    23       2       60       40  
 
Exploration Wells Success Rate
                               
 
U.S. Onshore
    89 %     50 %     94 %     80 %
Canada
    100 %     n/a       98 %     100 %
 
North American Onshore
    96 %     50 %     97 %     95 %
U.S. Offshore
    n/a       n/a       n/a       0 %
 
Total
    96 %     50 %     97 %     97 %
 
Development Wells Drilled
                               
 
U.S. Onshore
    318       135       885       585  
Canada
    66       87       227       230  
 
North American Onshore
    384       222       1,112       815  
U.S. Offshore
                4       4  
 
Total
    384       222       1,116       819  
 
Development Wells Success Rate
                               
 
U.S. Onshore
    99 %     98 %     100 %     99 %
Canada
    100 %     100 %     100 %     99 %
 
North American Onshore
    99 %     99 %     100 %     99 %
U.S. Offshore
    n/a       n/a       100 %     50 %
 
Total
    99 %     99 %     100 %     99 %
 
Total Wells Drilled
                               
 
U.S. Onshore
    327       137       903       595  
Canada
    80       87       269       259  
 
North American Onshore
    407       224       1,172       854  
U.S. Offshore
                4       5  
 
Total
    407       224       1,176       859  
 
Total Wells Success Rate
                               
 
U.S. Onshore
    99 %     97 %     100 %     99 %
Canada
    100 %     100 %     100 %     99 %
 
North American Onshore
    99 %     98 %     100 %     99 %
U.S. Offshore
    n/a       n/a       100 %     40 %
 
Total
    99 %     98 %     100 %     99 %
 

Page 10 of 13


 

DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
CAPITAL EXPENDITURES (in millions)
Quarter Ended September 30, 2010
                                             
    U.S. Onshore   Canada     N.A. Onshore     U.S. Offshore   Total
             
Capital Expenditures
                                           
             
Exploration
  $ 375       90       $ 465             $ 465  
Development
    758       190         948         25       973  
             
Exploration and development capital
  $ 1,133       280       $ 1,413         25     $ 1,438  
Capitalized G&A
                                        74  
Capitalized interest
                                        10  
Midstream capital
                                        62  
Other capital
                                        82  
             
Total Continuing Operations
                                      $ 1,666  
             
Discontinued operations
                                        106  
             
Total Operations
                                      $ 1,772  
             
CAPITAL EXPENDITURES (in millions)
Nine Months Ended September 30, 2010
                                             
    U.S. Onshore   Canada     N.A. Onshore     U.S. Offshore   Total
             
Capital Expenditures
                                           
             
Exploration
  $ 653       258       $ 911         97     $ 1,008  
Development
    1,980       632         2,612         248       2,860  
             
Exploration and development capital
  $ 2,633       890       $ 3,523         345     $ 3,868  
Pike property acquisition
                                        500  
Capitalized G&A
                                        232  
Capitalized interest
                                        28  
Midstream capital
                                        169  
Other capital
                                        202  
             
Total Continuing Operations
                                      $ 4,999  
             
Discontinued operations
                                        418  
             
Total Operations
                                      $ 5,417  
             

Page 11 of 13


 

DEVON ENERGY CORPORATION
FINANCIAL AND OPERATIONAL INFORMATION
PRODUCTION FROM DISCONTINUED OPERATIONS
                                 
    Quarter Ended   Nine Months Ended
    September 30,   September 30,
    2010   2009   2010   2009
 
Production from Discontinued Operations
                               
 
Oil (MMBbls)
    2.0       3.7       7.8       11.6  
Natural Gas (Bcf)
    0.4       0.4       1.3       1.0  
 
Total Oil Equivalent (MMBoe)
    2.1       3.8       8.0       11.8  
 
STATEMENTS OF DISCONTINUED OPERATIONS
                                 
    Quarter Ended   Nine Months Ended
    September 30,   September 30,
(in millions)   2010   2009   2010   2009
 
Revenues
                               
 
Oil sales
  $ 137     $ 248     $ 565     $ 642  
Gas sales
    2       2       8       4  
 
Total revenues
    139       250       573       646  
 
Expenses and other, net
                               
 
Operating expenses
    39       132       168       364  
Reduction of carrying value of oil and gas properties
                      109  
Gain on sale of oil and gas properties
    (1,535 )           (1,843 )      
Other, net
    (75 )     (3 )     (72 )     (25 )
 
Total expenses and other, net
    (1,571 )     129       (1,747 )     448  
 
Earnings before income taxes
    1,710       121       2,320       198  
 
Income tax expense (benefit)
                               
 
Current
    38       18       190       20  
Deferred
    11       (14 )     (3 )     14  
 
Total income tax expense
    49       4       187       34  
 
Earnings from discontinued operations
  $ 1,661     $ 117     $ 2,133     $ 164  
 

Page 12 of 13


 

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.
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 for capital expenditures, dividends, debt repayments or stock repurchases. Cash flow before balance sheet changes is used by certain securities analysts as a measure of Devon’s financial results.
RECONCILIATION TO GAAP INFORMATION
                                 
    Quarter Ended   Nine Months Ended
    September 30,   September 30,
(in millions)   2010   2009   2010   2009
 
Net Cash Provided By Operating Activities (GAAP)
  $ 1,344     $ 1,215     $ 4,236     $ 3,292  
 
Changes in assets and liabilities — continuing operations
    347       32       (249 )     (66 )
Changes in assets and liabilities — discontinued operations
    76       (42 )     (38 )     75  
 
Cash flow before balance sheet changes (Non-GAAP)
  $ 1,767     $ 1,205     $ 3,949     $ 3,301  
 
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 and cash equivalents. Devon believes that because cash and cash equivalents can be used to repay indebtedness, netting cash and cash equivalents against debt provides a clearer picture of the future demands on cash to repay debt.
RECONCILIATION TO GAAP INFORMATION
                 
    September 30,
(in millions)   2010   2009
 
Total debt (GAAP)
  $ 5,629     $ 7,393  
Adjustments:
               
Cash and cash equivalents (including cash from discontinued operations)
    3,998       912  
 
Net debt (Non-GAAP)
  $ 1,631     $ 6,481  
 
 
               
 
Total debt
  $ 5,629     $ 7,393  
Stockholders’ equity
    18,652       14,653  
 
Total capitalization (GAAP)
  $ 24,281     $ 22,046  
 
 
               
 
Net debt
  $ 1,631     $ 6,481  
Stockholders’ equity
    18,652       14,653  
 
Adjusted capitalization (Non-GAAP)
  $ 20,283     $ 21,134  
 

Page 13 of 13