EX-99.2 3 dvn-ex99_2.htm EX-99.2 EX-99.2

 

Exhibit 99.2

Devon Energy Third-Quarter 2022

Supplemental Tables

 

TABLE OF CONTENTS:

PAGE:

 

 

Consolidated Statements of Earnings

2

 

 

Supplemental Information for Consolidated Statements of Earnings

3

 

 

Consolidated Statements of Cash Flows

4

 

 

Consolidated Balance Sheets

5

 

 

Production

6

 

 

Capital Expenditures and Supplemental Information for Capital Expenditures

7

 

 

Realized Pricing

8

 

 

Asset Margins

9

 

 

Core Earnings

10

 

 

EBITDAX, Net Debt, Net Debt-to-EBITDAX and Free Cash Flow

11

 

 

Reinvestment Rate and Variable Dividend

12

 

1

 

 

CONSOLIDATED STATEMENTS OF EARNINGS

 

(in millions, except per share amounts)

 

2022

 

 

2021

 

 

 

 

Quarter 3

 

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

 

Oil, gas and NGL sales

 

$

3,668

 

 

$

4,100

 

 

$

3,175

 

 

$

2,985

 

 

$

2,635

 

 

Oil, gas and NGL derivatives (1)

 

 

248

 

 

 

(170

)

 

 

(683

)

 

 

22

 

 

 

(335

)

 

Marketing and midstream revenues

 

 

1,516

 

 

 

1,696

 

 

 

1,320

 

 

 

1,266

 

 

 

1,166

 

 

Total revenues

 

 

5,432

 

 

 

5,626

 

 

 

3,812

 

 

 

4,273

 

 

 

3,466

 

 

Production expenses (2)

 

 

735

 

 

 

729

 

 

 

618

 

 

 

605

 

 

 

555

 

 

Exploration expenses

 

 

4

 

 

 

10

 

 

 

2

 

 

 

5

 

 

 

3

 

 

Marketing and midstream expenses

 

 

1,525

 

 

 

1,700

 

 

 

1,324

 

 

 

1,266

 

 

 

1,165

 

 

Depreciation, depletion and amortization

 

 

581

 

 

 

528

 

 

 

489

 

 

 

577

 

 

 

578

 

 

Asset dispositions

 

 

—

 

 

 

(14

)

 

 

(1

)

 

 

(49

)

 

 

—

 

 

General and administrative expenses

 

 

95

 

 

 

84

 

 

 

94

 

 

 

95

 

 

 

95

 

 

Financing costs, net (3)

 

 

67

 

 

 

84

 

 

 

85

 

 

 

86

 

 

 

86

 

 

Restructuring and transaction costs

 

 

—

 

 

 

—

 

 

 

—

 

 

 

28

 

 

 

18

 

 

Other, net

 

 

(40

)

 

 

10

 

 

 

(61

)

 

 

(2

)

 

 

2

 

 

Total expenses

 

 

2,967

 

 

 

3,131

 

 

 

2,550

 

 

 

2,611

 

 

 

2,502

 

 

Earnings before income taxes

 

 

2,465

 

 

 

2,495

 

 

 

1,262

 

 

 

1,662

 

 

 

964

 

 

Income tax expense (4)

 

 

565

 

 

 

557

 

 

 

267

 

 

 

150

 

 

 

120

 

 

Net earnings

 

 

1,900

 

 

 

1,938

 

 

 

995

 

 

 

1,512

 

 

 

844

 

 

Net earnings attributable to noncontrolling interests

 

 

7

 

 

 

6

 

 

 

6

 

 

 

6

 

 

 

6

 

 

Net earnings attributable to Devon

 

$

1,893

 

 

$

1,932

 

 

$

989

 

 

$

1,506

 

 

$

838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net earnings per share

 

$

2.89

 

 

$

2.94

 

 

$

1.48

 

 

$

2.24

 

 

$

1.24

 

 

Diluted net earnings per share

 

$

2.88

 

 

$

2.93

 

 

$

1.48

 

 

$

2.23

 

 

$

1.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

655

 

 

 

658

 

 

 

663

 

 

 

671

 

 

 

677

 

 

Diluted

 

 

656

 

 

 

660

 

 

 

665

 

 

 

673

 

 

 

679

 

 

 

 

2

 

 

SUPPLEMENTAL INFORMATION FOR CONSLIDATED STATEMENTS OF EARNINGS

 

(1) OIL, GAS AND NGL DERIVATIVES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

2022

 

 

2021

 

 

 

 

Quarter 3

 

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

 

Derivative cash settlements

 

$

(363

)

 

$

(472

)

 

$

(344

)

 

$

(493

)

 

$

(370

)

 

Derivative valuation changes

 

 

611

 

 

 

302

 

 

 

(339

)

 

 

515

 

 

 

35

 

 

Oil, gas and NGL derivatives

 

$

248

 

 

$

(170

)

 

$

(683

)

 

$

22

 

 

$

(335

)

 

 

(2) PRODUCTION EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

2022

 

 

2021

 

 

 

 

Quarter 3

 

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

 

Lease operating expense

 

$

284

 

 

$

255

 

 

$

224

 

 

$

235

 

 

$

215

 

 

Gathering, processing & transportation

 

 

177

 

 

 

177

 

 

 

161

 

 

 

173

 

 

 

157

 

 

Production taxes

 

 

252

 

 

 

278

 

 

 

214

 

 

 

197

 

 

 

176

 

 

Property taxes

 

 

22

 

 

 

19

 

 

 

19

 

 

 

—

 

 

 

7

 

 

Production expenses

 

$

735

 

 

$

729

 

 

$

618

 

 

$

605

 

 

$

555

 

 

 

(3) FINANCING COSTS, NET

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

2022

 

 

2021

 

 

 

 

Quarter 3

 

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

 

Interest based on outstanding debt

 

$

92

 

 

$

93

 

 

$

92

 

 

$

92

 

 

$

93

 

 

Interest income

 

 

(19

)

 

 

(2

)

 

 

(1

)

 

 

—

 

 

 

(1

)

 

Other

 

 

(6

)

 

 

(7

)

 

 

(6

)

 

 

(6

)

 

 

(6

)

 

Financing costs, net

 

$

67

 

 

$

84

 

 

$

85

 

 

$

86

 

 

$

86

 

 

 

(4) INCOME TAX EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

2022

 

 

2021

 

 

 

Quarter 3

 

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

Current expense

 

$

120

 

 

$

252

 

 

$

103

 

 

$

1

 

 

$

1

 

Deferred expense

 

 

445

 

 

 

305

 

 

 

164

 

 

 

149

 

 

 

119

 

Income tax expense

 

$

565

 

 

$

557

 

 

$

267

 

 

$

150

 

 

$

120

 

 

3

 

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

(in millions)

 

2022

 

 

2021

 

 

 

 

Quarter 3

 

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

1,900

 

 

$

1,938

 

 

$

995

 

 

$

1,512

 

 

$

844

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

 

581

 

 

 

528

 

 

 

489

 

 

 

577

 

 

 

578

 

 

Leasehold impairments

 

 

2

 

 

 

7

 

 

 

1

 

 

 

1

 

 

 

1

 

 

Amortization of liabilities

 

 

(8

)

 

 

(9

)

 

 

(6

)

 

 

(6

)

 

 

(7

)

 

Total (gains) losses on commodity derivatives

 

 

(248

)

 

 

170

 

 

 

683

 

 

 

(22

)

 

 

335

 

 

Cash settlements on commodity derivatives

 

 

(363

)

 

 

(472

)

 

 

(344

)

 

 

(493

)

 

 

(370

)

 

Gains on asset dispositions

 

 

—

 

 

 

(14

)

 

 

(1

)

 

 

(49

)

 

 

—

 

 

Deferred income tax expense

 

 

445

 

 

 

305

 

 

 

164

 

 

 

149

 

 

 

119

 

 

Share-based compensation

 

 

22

 

 

 

23

 

 

 

20

 

 

 

19

 

 

 

19

 

 

Early retirement of debt

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

Other

 

 

8

 

 

 

4

 

 

 

(21

)

 

 

2

 

 

 

11

 

 

Changes in assets and liabilities, net

 

 

(235

)

 

 

198

 

 

 

(143

)

 

 

(74

)

 

 

68

 

 

Net cash from operating activities

 

 

2,104

 

 

 

2,678

 

 

 

1,837

 

 

 

1,616

 

 

 

1,598

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(628

)

 

 

(573

)

 

 

(537

)

 

 

(512

)

 

 

(474

)

 

Acquisitions of property and equipment

 

 

(2,465

)

 

 

(100

)

 

 

(1

)

 

 

(3

)

 

 

(10

)

 

Divestitures of property and equipment

 

 

4

 

 

 

9

 

 

 

26

 

 

 

14

 

 

 

1

 

 

Distributions from investments

 

 

7

 

 

 

15

 

 

 

8

 

 

 

8

 

 

 

9

 

 

Contributions to investments

 

 

(16

)

 

 

(21

)

 

 

(22

)

 

 

(25

)

 

 

—

 

 

Net cash from investing activities

 

 

(3,098

)

 

 

(670

)

 

 

(526

)

 

 

(518

)

 

 

(474

)

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchases of common stock

 

 

(126

)

 

 

(324

)

 

 

(211

)

 

 

(589

)

 

 

—

 

 

Dividends paid on common stock

 

 

(1,007

)

 

 

(830

)

 

 

(667

)

 

 

(554

)

 

 

(329

)

 

Contributions from noncontrolling interests

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

1

 

 

Distributions to noncontrolling interests

 

 

(9

)

 

 

(5

)

 

 

(8

)

 

 

(6

)

 

 

(6

)

 

Shares exchanged for tax withholdings and other

 

 

(1

)

 

 

(12

)

 

 

(73

)

 

 

—

 

 

 

(3

)

 

Net cash from financing activities

 

 

(1,143

)

 

 

(1,171

)

 

 

(959

)

 

 

(1,149

)

 

 

(337

)

 

Effect of exchange rate changes on cash

 

 

(10

)

 

 

(5

)

 

 

2

 

 

 

1

 

 

 

(5

)

 

Net change in cash, cash equivalents and restricted cash

 

 

(2,147

)

 

 

832

 

 

 

354

 

 

 

(50

)

 

 

782

 

 

Cash, cash equivalents and restricted cash at beginning of period

 

 

3,457

 

 

 

2,625

 

 

 

2,271

 

 

 

2,321

 

 

 

1,539

 

 

Cash, cash equivalents and restricted cash at end of period

 

$

1,310

 

 

$

3,457

 

 

$

2,625

 

 

$

2,271

 

 

$

2,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of cash, cash equivalents and restricted cash:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,166

 

 

$

3,300

 

 

$

2,459

 

 

$

2,099

 

 

$

2,144

 

 

Restricted cash

 

 

144

 

 

 

157

 

 

 

166

 

 

 

172

 

 

 

177

 

 

Total cash, cash equivalents and restricted cash

 

$

1,310

 

 

$

3,457

 

 

$

2,625

 

 

$

2,271

 

 

$

2,321

 

 

 

4

 

 

CONSOLIDATED BALANCE SHEETS

 

(in millions)

September 30,

 

 

December 31,

 

 

2022

 

 

2021

 

Current assets:

 

 

 

 

 

Cash, cash equivalents and restricted cash

$

1,310

 

 

$

2,271

 

Accounts receivable

 

2,061

 

 

 

1,543

 

Other current assets

 

638

 

 

 

435

 

Total current assets

 

4,009

 

 

 

4,249

 

Oil and gas property and equipment, based on successful efforts accounting, net

 

16,258

 

 

 

13,536

 

Other property and equipment, net

 

1,535

 

 

 

1,472

 

Total property and equipment, net

 

17,793

 

 

 

15,008

 

Goodwill

 

753

 

 

 

753

 

Right-of-use assets

 

232

 

 

 

235

 

Investments

 

431

 

 

 

402

 

Other long-term assets

 

339

 

 

 

378

 

Total assets

$

23,557

 

 

$

21,025

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

$

761

 

 

$

500

 

Revenues and royalties payable

 

1,810

 

 

 

1,456

 

Short-term debt

 

255

 

 

 

—

 

Other current liabilities

 

634

 

 

 

1,131

 

Total current liabilities

 

3,460

 

 

 

3,087

 

Long-term debt

 

6,196

 

 

 

6,482

 

Lease liabilities

 

259

 

 

 

252

 

Asset retirement obligations

 

498

 

 

 

468

 

Other long-term liabilities

 

941

 

 

 

1,050

 

Deferred income taxes

 

1,196

 

 

 

287

 

Stockholders' equity:

 

 

 

 

 

Common stock

 

65

 

 

 

66

 

Additional paid-in capital

 

6,956

 

 

 

7,636

 

Retained earnings

 

3,981

 

 

 

1,692

 

Accumulated other comprehensive loss

 

(129

)

 

 

(132

)

Total stockholders’ equity attributable to Devon

 

10,873

 

 

 

9,262

 

Noncontrolling interests

 

134

 

 

 

137

 

Total equity

 

11,007

 

 

 

9,399

 

Total liabilities and equity

$

23,557

 

 

$

21,025

 

 

 

 

 

 

 

Common shares outstanding

 

654

 

 

 

663

 

 

5

 

 

PRODUCTION

 

 

 

2022

 

 

2021

 

 

 

 

Quarter 3

 

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

 

Oil (MBbls/d)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware Basin

 

 

210

 

 

 

222

 

 

 

209

 

 

 

213

 

 

 

213

 

 

Anadarko Basin

 

 

13

 

 

 

14

 

 

 

14

 

 

 

14

 

 

 

14

 

 

Williston Basin

 

 

35

 

 

 

27

 

 

 

32

 

 

 

36

 

 

 

39

 

 

Eagle Ford

 

 

19

 

 

 

19

 

 

 

17

 

 

 

19

 

 

 

20

 

 

Powder River Basin

 

 

13

 

 

 

14

 

 

 

12

 

 

 

14

 

 

 

14

 

 

Other

 

 

4

 

 

 

4

 

 

 

4

 

 

 

4

 

 

 

3

 

 

Total

 

 

294

 

 

 

300

 

 

 

288

 

 

 

300

 

 

 

303

 

 

Natural gas liquids (MBbls/d)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware Basin

 

 

108

 

 

 

111

 

 

 

92

 

 

 

107

 

 

 

100

 

 

Anadarko Basin

 

 

27

 

 

 

25

 

 

 

25

 

 

 

27

 

 

 

25

 

 

Williston Basin

 

 

8

 

 

 

9

 

 

 

8

 

 

 

9

 

 

 

9

 

 

Eagle Ford

 

 

9

 

 

 

9

 

 

 

9

 

 

 

9

 

 

 

11

 

 

Powder River Basin

 

 

2

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

3

 

 

Other

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

Total

 

 

154

 

 

 

156

 

 

 

136

 

 

 

154

 

 

 

148

 

 

Gas (MMcf/d)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware Basin

 

 

623

 

 

 

618

 

 

 

561

 

 

 

577

 

 

 

578

 

 

Anadarko Basin

 

 

224

 

 

 

212

 

 

 

210

 

 

 

222

 

 

 

219

 

 

Williston Basin

 

 

71

 

 

 

52

 

 

 

54

 

 

 

64

 

 

 

59

 

 

Eagle Ford

 

 

63

 

 

 

60

 

 

 

61

 

 

 

60

 

 

 

67

 

 

Powder River Basin

 

 

18

 

 

 

18

 

 

 

19

 

 

 

19

 

 

 

19

 

 

Other

 

 

1

 

 

 

1

 

 

 

1

 

 

 

1

 

 

 

1

 

 

Total

 

 

1,000

 

 

 

961

 

 

 

906

 

 

 

943

 

 

 

943

 

 

Total oil equivalent (MBoe/d)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware Basin

 

 

421

 

 

 

436

 

 

 

394

 

 

 

416

 

 

 

409

 

 

Anadarko Basin

 

 

77

 

 

 

74

 

 

 

75

 

 

 

78

 

 

 

75

 

 

Williston Basin

 

 

55

 

 

 

45

 

 

 

48

 

 

 

55

 

 

 

58

 

 

Eagle Ford

 

 

39

 

 

 

38

 

 

 

36

 

 

 

38

 

 

 

42

 

 

Powder River Basin

 

 

18

 

 

 

19

 

 

 

18

 

 

 

19

 

 

 

20

 

 

Other

 

 

4

 

 

 

4

 

 

 

4

 

 

 

5

 

 

 

4

 

 

Total

 

 

614

 

 

 

616

 

 

 

575

 

 

 

611

 

 

 

608

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

CAPITAL EXPENDITURES

 

(in millions)

 

2022

 

 

2021

 

 

 

 

Quarter 3

 

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

 

Delaware Basin

 

$

444

 

 

$

374

 

 

$

413

 

 

$

392

 

 

$

363

 

 

Anadarko Basin

 

 

55

 

 

 

42

 

 

 

16

 

 

 

19

 

 

 

15

 

 

Williston Basin

 

 

57

 

 

 

21

 

 

 

17

 

 

 

25

 

 

 

13

 

 

Eagle Ford

 

 

38

 

 

 

37

 

 

 

27

 

 

 

21

 

 

 

34

 

 

Powder River Basin

 

 

44

 

 

 

37

 

 

 

27

 

 

 

27

 

 

 

15

 

 

Other

 

 

1

 

 

 

2

 

 

 

1

 

 

 

2

 

 

 

2

 

 

Total upstream capital

 

$

639

 

 

$

513

 

 

$

501

 

 

$

486

 

 

$

442

 

 

Environmental (1)

 

 

27

 

 

 

22

 

 

 

16

 

 

 

—

 

 

 

—

 

 

Midstream and Corporate

 

 

22

 

 

 

32

 

 

 

46

 

 

 

31

 

 

 

29

 

 

Acquisitions (2)

 

 

2,534

 

 

 

13

 

 

 

1

 

 

 

4

 

 

 

10

 

 

Total capital

 

$

3,222

 

 

$

580

 

 

$

564

 

 

$

521

 

 

$

481

 

 

 

(1)
Devon began tracking environmental capital separately in 2022.
(2)
Q3 2022 includes $2,532 million related to Validus and RimRock acquisitions.

 

SUPPLEMENTAL INFORMATION FOR CAPITAL EXPENDITURES

 

GROSS OPERATED SPUDS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

 

 

Quarter 3

 

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

 

Delaware Basin

 

 

50

 

 

 

46

 

 

 

59

 

 

 

54

 

 

 

50

 

 

Anadarko Basin

 

 

13

 

 

 

14

 

 

 

13

 

 

 

6

 

 

 

9

 

 

Williston Basin

 

 

10

 

 

 

5

 

 

 

—

 

 

 

9

 

 

 

—

 

 

Eagle Ford

 

 

7

 

 

 

4

 

 

 

11

 

 

 

9

 

 

 

10

 

 

Powder River Basin

 

 

6

 

 

 

1

 

 

 

—

 

 

 

4

 

 

 

9

 

 

Total

 

 

86

 

 

 

70

 

 

 

83

 

 

 

82

 

 

 

78

 

 

 

GROSS OPERATED WELLS TIED-IN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

 

 

Quarter 3

 

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

 

Delaware Basin

 

 

59

 

 

 

52

 

 

 

52

 

 

 

65

 

 

 

52

 

 

Anadarko Basin

 

 

13

 

 

 

1

 

 

 

—

 

 

 

12

 

 

 

4

 

 

Williston Basin

 

 

14

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

4

 

 

Eagle Ford

 

 

8

 

 

 

14

 

 

 

8

 

 

 

7

 

 

 

19

 

 

Powder River Basin

 

 

9

 

 

 

—

 

 

 

4

 

 

 

2

 

 

 

2

 

 

Total

 

 

103

 

 

 

67

 

 

 

64

 

 

 

86

 

 

 

81

 

 

 

AVERAGE LATERAL LENGTH

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(based on wells tied-in)

 

2022

 

 

2021

 

 

 

Quarter 3

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

Delaware Basin

 

10,900'

 

9,100'

 

 

8,900'

 

 

10,100'

 

 

9,700'

 

Anadarko Basin

 

9,500'

 

10,100'

 

 

 

—

 

 

11,700'

 

 

9,200'

 

Williston Basin

 

10,500'

 

 

—

 

 

 

—

 

 

 

—

 

 

9,600'

 

Eagle Ford

 

7,800'

 

5,800'

 

 

7,500'

 

 

7,100'

 

 

6,300'

 

Powder River Basin

 

11,800'

 

 

—

 

 

10,400'

 

 

9,600'

 

 

10,500'

 

Total

 

10,500'

 

8,400'

 

 

8,800'

 

 

10,100'

 

 

8,900'

 

 

 

7

 

 

REALIZED PRICING

 

BENCHMARK PRICES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(average prices)

 

2022

 

 

2021

 

 

 

 

Quarter 3

 

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

 

Oil ($/Bbl) - West Texas Intermediate (Cushing)

 

$

91.87

 

 

$

108.70

 

 

$

94.45

 

 

$

76.91

 

 

$

70.64

 

 

Natural Gas ($/Mcf) - Henry Hub

 

$

8.20

 

 

$

7.17

 

 

$

4.96

 

 

$

5.84

 

 

$

4.02

 

 

NGL ($/Bbl) - Mont Belvieu Blended

 

$

39.67

 

 

$

46.44

 

 

$

43.99

 

 

$

40.39

 

 

$

36.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REALIZED PRICES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

 

 

Quarter 3

 

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

 

Oil (Per Bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware Basin

 

$

93.60

 

 

$

109.05

 

 

$

93.12

 

 

$

75.67

 

 

$

68.44

 

 

Anadarko Basin

 

 

91.42

 

 

 

108.15

 

 

 

92.70

 

 

 

76.07

 

 

 

69.11

 

 

Williston Basin

 

 

91.30

 

 

 

109.85

 

 

 

90.87

 

 

 

74.02

 

 

 

66.60

 

 

Eagle Ford

 

 

91.53

 

 

 

109.77

 

 

 

94.51

 

 

 

75.35

 

 

 

68.32

 

 

Powder River Basin

 

 

91.33

 

 

 

104.75

 

 

 

92.69

 

 

 

72.86

 

 

 

65.81

 

 

Realized price without hedges

 

 

92.98

 

 

 

108.93

 

 

 

92.94

 

 

 

75.36

 

 

 

68.19

 

 

Cash settlements

 

 

(8.60

)

 

 

(13.13

)

 

 

(11.32

)

 

 

(13.14

)

 

 

(10.60

)

 

Realized price, including cash settlements

 

$

84.38

 

 

$

95.80

 

 

$

81.62

 

 

$

62.22

 

 

$

57.59

 

 

Natural gas liquids (Per Bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware Basin

 

$

34.37

 

 

$

40.75

 

 

$

38.43

 

 

$

35.56

 

 

$

31.34

 

 

Anadarko Basin

 

 

35.52

 

 

 

41.64

 

 

 

38.38

 

 

 

35.66

 

 

 

33.20

 

 

Williston Basin

 

 

25.41

 

 

 

23.88

 

 

 

20.71

 

 

 

24.97

 

 

 

19.36

 

 

Eagle Ford

 

 

35.55

 

 

 

41.98

 

 

 

39.68

 

 

 

38.17

 

 

 

32.80

 

 

Powder River Basin

 

 

44.85

 

 

 

55.62

 

 

 

52.49

 

 

 

47.30

 

 

 

40.66

 

 

Realized price without hedges

 

 

34.44

 

 

 

40.28

 

 

 

37.76

 

 

 

35.36

 

 

 

31.25

 

 

Cash settlements

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(0.54

)

 

 

(0.45

)

 

Realized price, including cash settlements

 

$

34.44

 

 

$

40.28

 

 

$

37.76

 

 

$

34.82

 

 

$

30.80

 

 

Gas (Per Mcf)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware Basin

 

$

7.06

 

 

$

6.41

 

 

$

3.83

 

 

$

4.60

 

 

$

3.58

 

 

Anadarko Basin

 

 

8.89

 

 

 

7.11

 

 

 

4.00

 

 

 

5.37

 

 

 

4.05

 

 

Williston Basin

 

 

3.23

 

 

 

1.56

 

 

 

0.74

 

 

 

1.53

 

 

 

0.65

 

 

Eagle Ford

 

 

7.53

 

 

 

7.10

 

 

 

4.91

 

 

 

5.76

 

 

 

4.08

 

 

Powder River Basin

 

 

8.23

 

 

 

7.93

 

 

 

4.24

 

 

 

6.10

 

 

 

4.15

 

 

Realized price without hedges

 

 

7.25

 

 

 

6.37

 

 

 

3.77

 

 

 

4.68

 

 

 

3.55

 

 

Cash settlements

 

 

(1.42

)

 

 

(1.31

)

 

 

(0.62

)

 

 

(1.42

)

 

 

(0.78

)

 

Realized price, including cash settlements

 

$

5.83

 

 

$

5.06

 

 

$

3.15

 

 

$

3.26

 

 

$

2.77

 

 

Total oil equivalent (Per Boe)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware Basin

 

$

65.80

 

 

$

75.02

 

 

$

63.75

 

 

$

54.28

 

 

$

48.29

 

 

Anadarko Basin

 

 

53.72

 

 

 

54.46

 

 

 

42.08

 

 

 

41.39

 

 

 

35.62

 

 

Williston Basin

 

 

66.65

 

 

 

73.15

 

 

 

63.31

 

 

 

53.44

 

 

 

48.55

 

 

Eagle Ford

 

 

65.49

 

 

 

75.07

 

 

 

62.74

 

 

 

56.06

 

 

 

47.40

 

 

Powder River Basin

 

 

78.58

 

 

 

89.84

 

 

 

75.75

 

 

 

63.45

 

 

 

55.93

 

 

Realized price without hedges

 

 

64.89

 

 

 

73.13

 

 

 

61.40

 

 

 

53.12

 

 

 

47.08

 

 

Cash settlements

 

 

(6.41

)

 

 

(8.43

)

 

 

(6.65

)

 

 

(8.78

)

 

 

(6.60

)

 

Realized price, including cash settlements

 

$

58.48

 

 

$

64.70

 

 

$

54.75

 

 

$

44.34

 

 

$

40.48

 

 

 

 

 

8

 

 

ASSET MARGINS

 

 

BENCHMARK PRICES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(average prices)

 

2022

 

 

2021

 

 

 

Quarter 3

 

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

Oil ($/Bbl) - West Texas Intermediate (Cushing)

 

$

91.87

 

 

$

108.70

 

 

$

94.45

 

 

$

76.91

 

 

$

70.64

 

Natural Gas ($/Mcf) - Henry Hub

 

$

8.20

 

 

$

7.17

 

 

$

4.96

 

 

$

5.84

 

 

$

4.02

 

NGL ($/Bbl) - Mont Belvieu Blended

 

$

39.67

 

 

$

46.44

 

 

$

43.99

 

 

$

40.39

 

 

$

36.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER-UNIT CASH MARGIN BY ASSET (per Boe)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

 

Quarter 3

 

 

Quarter 2

 

 

Quarter 1

 

 

Quarter 4

 

 

Quarter 3

 

Delaware Basin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized price

 

$

65.80

 

 

$

75.02

 

 

$

63.75

 

 

$

54.28

 

 

$

48.29

 

Lease operating expenses

 

 

(4.39

)

 

 

(3.98

)

 

 

(3.79

)

 

 

(4.02

)

 

 

(3.52

)

Gathering, processing & transportation

 

 

(2.40

)

 

 

(2.37

)

 

 

(2.32

)

 

 

(2.27

)

 

 

(2.18

)

Production & property taxes

 

 

(4.81

)

 

 

(5.35

)

 

 

(4.65

)

 

 

(3.40

)

 

 

(3.31

)

Field-level cash margin

 

$

54.20

 

 

$

63.32

 

 

$

52.99

 

 

$

44.59

 

 

$

39.28

 

Anadarko Basin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized price

 

$

53.72

 

 

$

54.46

 

 

$

42.08

 

 

$

41.39

 

 

$

35.62

 

Lease operating expenses

 

 

(3.46

)

 

 

(3.49

)

 

 

(2.75

)

 

 

(2.70

)

 

 

(2.58

)

Gathering, processing & transportation

 

 

(6.91

)

 

 

(6.65

)

 

 

(6.67

)

 

 

(6.60

)

 

 

(6.14

)

Production & property taxes

 

 

(3.26

)

 

 

(3.17

)

 

 

(2.35

)

 

 

(2.44

)

 

 

(1.70

)

Field-level cash margin

 

$

40.09

 

 

$

41.15

 

 

$

30.31

 

 

$

29.65

 

 

$

25.20

 

Williston Basin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized price

 

$

66.65

 

 

$

73.15

 

 

$

63.31

 

 

$

53.44

 

 

$

48.55

 

Lease operating expenses

 

 

(9.97

)

 

 

(9.40

)

 

 

(7.67

)

 

 

(5.76

)

 

 

(5.83

)

Gathering, processing & transportation

 

 

(2.40

)

 

 

(2.44

)

 

 

(2.32

)

 

 

(2.09

)

 

 

(2.13

)

Production & property taxes

 

 

(6.33

)

 

 

(6.75

)

 

 

(5.67

)

 

 

(4.64

)

 

 

(4.47

)

Field-level cash margin

 

$

47.95

 

 

$

54.56

 

 

$

47.65

 

 

$

40.95

 

 

$

36.12

 

Eagle Ford

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized price

 

$

65.49

 

 

$

75.07

 

 

$

62.74

 

 

$

56.06

 

 

$

47.40

 

Lease operating expenses

 

 

(4.94

)

 

 

(4.98

)

 

 

(4.63

)

 

 

(3.78

)

 

 

(3.43

)

Gathering, processing & transportation

 

 

(4.94

)

 

 

(6.39

)

 

 

(5.67

)

 

 

(6.65

)

 

 

(4.17

)

Production & property taxes

 

 

(3.79

)

 

 

(3.99

)

 

 

(3.52

)

 

 

(2.93

)

 

 

(1.99

)

Field-level cash margin

 

$

51.82

 

 

$

59.71

 

 

$

48.92

 

 

$

42.70

 

 

$

37.81

 

Powder River Basin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized price

 

$

78.58

 

 

$

89.84

 

 

$

75.75

 

 

$

63.45

 

 

$

55.93

 

Lease operating expenses

 

 

(7.03

)

 

 

(7.04

)

 

 

(9.01

)

 

 

(7.49

)

 

 

(8.09

)

Gathering, processing & transportation

 

 

(3.24

)

 

 

(3.50

)

 

 

(3.19

)

 

 

(2.86

)

 

 

(2.93

)

Production & property taxes

 

 

(9.50

)

 

 

(10.89

)

 

 

(9.23

)

 

 

(7.49

)

 

 

(6.73

)

Field-level cash margin

 

$

58.81

 

 

$

68.41

 

 

$

54.32

 

 

$

45.61

 

 

$

38.18

 

Devon - Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized price

 

$

64.89

 

 

$

73.13

 

 

$

61.40

 

 

$

53.12

 

 

$

47.08

 

Lease operating expenses

 

 

(5.02

)

 

 

(4.56

)

 

 

(4.33

)

 

 

(4.18

)

 

 

(3.85

)

Gathering, processing & transportation

 

 

(3.13

)

 

 

(3.15

)

 

 

(3.11

)

 

 

(3.08

)

 

 

(2.81

)

Production & property taxes

 

 

(4.84

)

 

 

(5.30

)

 

 

(4.51

)

 

 

(3.49

)

 

 

(3.25

)

Field-level cash margin

 

$

51.90

 

 

$

60.12

 

 

$

49.45

 

 

$

42.37

 

 

$

37.17

 

 

 

9

 

 

NON-GAAP MEASURES

 

(all monetary values in millions, except per share amounts)

 

Devon’s earnings materials include non-GAAP financial measures. These non-GAAP measures are not alternatives to GAAP measures, and you should not consider these non-GAAP measures in isolation or as a substitute for analysis of our results as reported under GAAP. Below is additional disclosure regarding each of the non-GAAP measures used in the earnings materials, including reconciliations to their most directly comparable GAAP measure.

 

The earnings materials may include forward-looking non-GAAP measures. The company is unable to provide reconciliations of these forward-looking non-GAAP measures, because components of the calculations are inherently unpredictable, such as changes to current assets and liabilities, the timing of changes in capital accruals, unknown future events and estimating certain future GAAP measures. The inability to reliably quantify certain components of the calculation would significantly affect the usefulness and accuracy of a reconciliation.

 

CORE EARNINGS

 

Devon’s reported net earnings include items of income and expense that are typically excluded by securities analysts in their published estimates of the company’s financial results. Accordingly, the company also uses the measures of core earnings and core earnings per share attributable to Devon. Devon believes these non-GAAP measures facilitate comparisons of its performance to earnings estimates published by securities analysts. Devon also believes these non-GAAP measures can facilitate comparisons of its performance between periods and to the performance of its peers. The following table summarizes the effects of these items on third-quarter and second-quarter 2022 earnings.

 

 

 

Quarter Ended September 30, 2022

 

 

 

Before-tax

 

 

After-tax

 

 

After Noncontrolling Interests

 

 

Per Diluted Share

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (GAAP)

 

$

2,465

 

 

$

1,900

 

 

$

1,893

 

 

$

2.88

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Asset and exploration impairments

 

 

1

 

 

 

1

 

 

 

1

 

 

 

—

 

Deferred tax asset valuation allowance

 

 

—

 

 

 

(1

)

 

 

(1

)

 

 

—

 

Fair value changes in financial instruments

 

 

(604

)

 

 

(464

)

 

 

(464

)

 

 

(0.70

)

Core earnings (Non-GAAP)

 

$

1,862

 

 

$

1,436

 

 

$

1,429

 

 

$

2.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended June 30, 2022

 

 

 

Before-tax

 

 

After-tax

 

 

After Noncontrolling Interests

 

 

Per Diluted Share

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (GAAP)

 

$

2,495

 

 

$

1,938

 

 

$

1,932

 

 

$

2.93

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Asset dispositions

 

 

(14

)

 

 

(11

)

 

 

(11

)

 

 

(0.02

)

Asset and exploration impairments

 

 

8

 

 

 

6

 

 

 

6

 

 

 

0.01

 

Deferred tax asset valuation allowance

 

 

—

 

 

 

10

 

 

 

10

 

 

 

0.02

 

Fair value changes in financial instruments

 

 

(299

)

 

 

(230

)

 

 

(230

)

 

 

(0.35

)

Core earnings (Non-GAAP)

 

$

2,190

 

 

$

1,713

 

 

$

1,707

 

 

$

2.59

 

 

* The tax impact for the adjustments to core earnings in the tables above are all deferred.

 

10

 

 

EBITDAX

 

Devon believes EBITDAX provides information useful in assessing operating and financial performance across periods. Devon computes EBITDAX as net earnings before income tax expense; financing costs, net; exploration expenses; depreciation, depletion and amortization; asset impairments; asset disposition gains and losses; non-cash share-based compensation; non-cash valuation changes for derivatives and financial instruments; restructuring and transaction costs; accretion on discounted liabilities; and other items not related to normal operations. EBITDAX as defined by Devon may not be comparable to similarly titled measures used by other companies.

 

 

 

Q3 '22

 

 

Q2 '22

 

 

Q1 '22

 

 

Q4 '21

 

 

TTM

 

 

Q3 '21

 

 

Q2 '21

 

 

Q1 '21

 

Net earnings (GAAP)

 

$

1,900

 

 

$

1,938

 

 

$

995

 

 

$

1,512

 

 

$

6,345

 

 

$

844

 

 

$

261

 

 

$

216

 

Financing costs, net

 

 

67

 

 

 

84

 

 

 

85

 

 

 

86

 

 

 

322

 

 

 

86

 

 

 

80

 

 

 

77

 

Income tax expense (benefit)

 

 

565

 

 

 

557

 

 

 

267

 

 

 

150

 

 

 

1,539

 

 

 

120

 

 

 

43

 

 

 

(248

)

Exploration expenses

 

 

4

 

 

 

10

 

 

 

2

 

 

 

5

 

 

 

21

 

 

 

3

 

 

 

3

 

 

 

3

 

Depreciation, depletion and amortization

 

 

581

 

 

 

528

 

 

 

489

 

 

 

577

 

 

 

2,175

 

 

 

578

 

 

 

536

 

 

 

467

 

Asset dispositions

 

 

—

 

 

 

(14

)

 

 

(1

)

 

 

(49

)

 

 

(64

)

 

 

—

 

 

 

(87

)

 

 

(32

)

Share-based compensation

 

 

22

 

 

 

22

 

 

 

20

 

 

 

19

 

 

 

83

 

 

 

18

 

 

 

20

 

 

 

20

 

Derivative & financial instrument non-cash val. changes

 

 

(613

)

 

 

(302

)

 

 

339

 

 

 

(515

)

 

 

(1,091

)

 

 

(35

)

 

 

336

 

 

 

296

 

Restructuring and transaction costs

 

 

—

 

 

 

—

 

 

 

—

 

 

 

28

 

 

 

28

 

 

 

18

 

 

 

23

 

 

 

189

 

Accretion on discounted liabilities and other

 

 

(38

)

 

 

10

 

 

 

(61

)

 

 

(2

)

 

 

(91

)

 

 

2

 

 

 

(14

)

 

 

(29

)

EBITDAX (Non-GAAP)

 

$

2,488

 

 

$

2,833

 

 

$

2,135

 

 

$

1,811

 

 

$

9,267

 

 

$

1,634

 

 

$

1,201

 

 

$

959

 

Annualized EBITDAX for first-quarter 2021 (Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,836

 

 

NET DEBT

 

Devon defines net debt as debt (includes short-term and long-term debt) less cash, cash equivalents and cash restricted for discontinued operations. 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.

 

 

Sep. 30, 2022

 

 

Jun. 30, 2022

 

 

Mar. 31, 2022

 

 

Dec. 31, 2021

 

 

Sep. 30, 2021

 

 

Mar. 31, 2021

 

Total debt (GAAP)

 

$

6,451

 

 

$

6,461

 

 

$

6,471

 

 

$

6,482

 

 

$

6,492

 

 

$

7,268

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, cash equivalents and restricted cash

 

 

(1,310

)

 

 

(3,457

)

 

 

(2,625

)

 

 

(2,271

)

 

 

(2,321

)

 

 

(1,878

)

Net debt (Non-GAAP)

 

$

5,141

 

 

$

3,004

 

 

$

3,846

 

 

$

4,211

 

 

$

4,171

 

 

$

5,390

 

 

NET DEBT-TO-EBITDAX

 

Devon defines net debt-to-EBITDAX as net debt divided by an annualized EBITDAX measure. Devon believes this ratio provides information useful to investors in assessing the company’s credit position and debt leverage.

 

 

Sep. 30, 2022

 

 

Jun. 30, 2022

 

 

Mar. 31, 2022

 

 

Dec. 31, 2021

 

 

Sep. 30, 2021

 

 

Mar. 31, 2021

 

Net debt (Non-GAAP)

 

$

5,141

 

 

$

3,004

 

 

$

3,846

 

 

$

4,211

 

 

$

4,171

 

 

$

5,390

 

EBITDAX (Non-GAAP) (1)

 

$

9,267

 

 

$

8,413

 

 

$

6,781

 

 

$

5,605

 

 

$

5,059

 

 

$

3,836

 

Net debt-to-EBITDAX (Non-GAAP)

 

 

0.6

 

 

 

0.4

 

 

 

0.6

 

 

 

0.8

 

 

 

0.8

 

 

 

1.4

 

 

(1)
Other than for the first and third quarter of 2021, EBITDAX is an annualized measure using a trailing twelve-month calculation. Due to the merger with WPX closing in the first quarter of 2021, first and third quarter 2021 EBITDAX has been calculated using annualized first quarter and September YTD 2021 results, respectively.

 

FREE CASH FLOW

 

Devon defines free cash flow as total operating cash flow less capital expenditures. Devon believes free cash flow provides a useful measure of available cash generated by operating activities for other investing and financing activities.

 

 

Quarter Ended
Sep. 30, 2022

 

 

Quarter Ended
Jun. 30, 2022

 

 

Quarter Ended
Mar. 31, 2022

 

 

Quarter Ended
Dec. 31, 2021

 

 

Quarter Ended
Sep. 30, 2021

 

Total operating cash flow (GAAP)

 

$

2,104

 

 

$

2,678

 

 

$

1,837

 

 

$

1,616

 

 

$

1,598

 

Less capital expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(628

)

 

 

(573

)

 

 

(537

)

 

 

(512

)

 

 

(474

)

Free cash flow (Non-GAAP)

 

$

1,476

 

 

$

2,105

 

 

$

1,300

 

 

$

1,104

 

 

$

1,124

 

 

 

 

Full Year 2021

 

 

Full Year 2020

 

Total operating cash flow (GAAP)

 

$

4,899

 

 

$

1,464

 

Less capital expenditures:

 

 

 

 

 

 

Capital expenditures

 

 

(1,989

)

 

 

(1,153

)

Free cash flow (Non-GAAP)

 

$

2,910

 

 

$

311

 

 

11

 

 

REINVESTMENT RATE

 

Devon defines reinvestment rate as accrued capital expenditures (excluding acquisitions) divided by operating cash flow. Devon believes this measure provides useful information to our investors as an indicator of the capital demands of our business relative to the cash flow generated from normal business operations.

 

 

Quarter Ended
Sep. 30, 2022

 

 

Quarter Ended
Jun. 30, 2022

 

 

Quarter Ended
Mar. 31, 2022

 

 

Quarter Ended
Dec. 31, 2021

 

Capital expenditures (excludes acquisitions)

 

$

688

 

 

$

567

 

 

$

563

 

 

$

517

 

Operating cash flow

 

$

2,104

 

 

$

2,678

 

 

$

1,837

 

 

$

1,616

 

Reinvestment rate (Non-GAAP)

 

 

33

%

 

 

21

%

 

 

31

%

 

 

32

%

 

VARIABLE DIVIDEND

 

Devon may pay a variable dividend of up to 50 percent of its excess cash flow. Each quarter’s excess cash flow is computed as adjusted cash flow less capital expenditures and the fixed dividend.

 

 

Quarter Ended
September 30, 2022

 

Operating cash flow (GAAP)

 

$

2,104

 

Changes in assets and liabilities, net

 

 

235

 

Adjusted cash flow (Non-GAAP)

 

 

2,339

 

Capital expenditures (Accrued)

 

 

(690

)

Adjusted free cash flow (Non-GAAP)

 

 

1,649

 

Fixed quarterly dividend

 

 

(117

)

Excess free cash flow (Non-GAAP)

 

 

1,532

 

~50% Pay out (Board Discretion: Up to 50%)

 

 

50

%

Total variable dividend

 

$

763

 

 

12

 

 

FOURTH-QUARTER 2022 GUIDANCE

 

PRODUCTION GUIDANCE

 

 

 

 

 

 

 

 

 

 

Quarter 4

 

 

 

Low

 

 

High

 

Oil (MBbls/d)

 

 

319

 

 

 

 326

 

Natural gas liquids (MBbls/d)

 

 

 154

 

 

 

 161

 

Gas (MMcf/d)

 

 

1,000

 

 

 

 1,040

 

Total oil equivalent (MBoe/d)

 

 

640

 

 

 

660

 

 

CAPITAL EXPENDITURES GUIDANCE

 

 

 

 

 

 

 

 

 

 

Quarter 4

 

(in millions)

 

Low

 

 

High

 

Upstream capital(1)

 

$

810

 

 

$

860

 

Environmental capital

 

 

15

 

 

 

25

 

Midstream & other capital

 

 

20

 

 

 

30

 

    Total capital

 

$

845

 

 

$

915

 

 

(1) Outlook incorporates $120 million of incremental capital requirements related to recent bolt-on acquisitions in the Eagle Ford and Williston Basin.

 

PRICE REALIZATIONS GUIDANCE

 

 

 

 

 

 

 

 

 

 

Quarter 4

 

 

 

Low

 

 

High

 

Oil - % of WTI

 

 

95

%

 

 

100

%

NGL - % of WTI

 

 

35

%

 

 

40

%

Natural gas - % of Henry Hub(2)

 

 

70

%

 

 

80

%

 

 

(2) Gas realizations do not incorporate impact from gas basis swaps in the Delaware Basin.

 

OTHER GUIDANCE ITEMS

 

 

 

 

 

 

 

 

 

 

Quarter 4

 

($ millions, except Boe and %)

 

Low

 

 

High

 

Marketing & midstream operating profit

 

$

(15)

 

 

$

(5)

 

LOE & GP&T per BOE

 

$

8.20

 

 

$

8.60

 

Production & property taxes as % of upstream sales

 

 

7.0%

 

 

 

8.0%

 

Exploration expenses

 

$

—

 

 

$

5

 

Depreciation, depletion and amortization

 

$

610

 

 

$

670

 

General & administrative expenses

 

$

90

 

 

$

100

 

Financing costs, net

 

$

75

 

 

$

85

 

Other expenses

 

$

—

 

 

$

10

 

 

Note: Q4 DD&A is expected to increase compared to the prior quarter due to the closing of the Validus acquisition.

 

INCOME TAX GUIDANCE

 

 

 

 

 

 

 

 

(% of pre-tax earnings)

 

Quarter 4

 

Current income tax rate(3)

 

 

8%

Deferred income tax rate

 

 

   14%

 

  Total income tax rate

 

 

   22%

 

 

(3) Assumes $90 WTI for Q4 2022.

 

1

 

 

 

CONTINGENT PAYMENTS FOR BARNETT SHALE DIVESTITURE (4-year period beginning in 2021)

 

 

WTI Threshold

 

WTI Annual Earnout Amount

 

Henry Hub Threshold

 

Henry Hub Annual Earnout Amount

 

 

 

$

50.00

 

$

10,000,000

 

$

2.75

 

$

20,000,000

 

 

 

$

55.00

 

$

12,500,000

 

$

3.00

 

$

25,000,000

 

 

 

$

60.00

 

$

15,000,000

 

$

3.25

 

$

35,000,000

 

 

 

$

65.00

 

$

20,000,000

 

$

3.50

 

$

45,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022 & 2023 HEDGING POSITIONS

 

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)

 

Q4 2022

 

 

35,000

 

 

$

44.61

 

 

 

46,500

 

 

$

63.47

 

 

$

90.61

 

Q1-Q4 2023

 

 

—

 

 

$

—

 

 

 

86,207

 

 

$

69.03

 

 

$

94.66

 

 

Oil Basis Swaps

 

 

 

 

 

 

 

 

 

 

Period

 

Index

 

Volume (Bbls/d)

 

 

Weighted Average Differential to WTI ($/Bbl)

 

Q4 2022

 

BRENT/WTI Spread

 

 

1,000

 

 

$

(7.75)

 

Q4 2022

 

NYMEX Roll

 

 

29,000

 

 

$

0.45

 

Q1-Q4 2023

 

Midland Sweet

 

 

12,296

 

 

$

0.52

 

 

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)

 

Q4 2022

 

 

125,000

 

 

$

3.34

 

 

 

165,000

 

 

$

3.16

 

 

$

4.82

 

Q1-Q4 2023

 

 

8,658

 

 

$

5.24

 

 

 

147,436

 

 

$

3.67

 

 

$

8.87

 

 

 

Natural Gas Basis Swaps

 

 

 

 

 

 

 

 

Period

 

Index

 

Volume (MMBtu/d)

 

 

Weighted Average Differential to Henry Hub ($/MMBtu)

 

Q4 2022

 

WAHA

 

 

70,000

 

 

$

(0.57)

 

Q4 2022

 

El Paso Permian

 

 

50,000

 

 

$

(0.85)

 

Q4 2022

 

Houston Ship Channel

 

 

40,000

 

 

$

(0.15)

 

Q1-Q4 2023

 

WAHA

 

 

70,000

 

 

$

(0.51)

 

Q1-Q4 2023

 

El Paso Permian

 

 

140,041

 

 

$

(1.58)

 

Q1-Q4 2023

 

Houston Ship Channel

 

 

110,000

 

 

$

(0.16)

 

 

 

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 end of the month NYMEX index. Commodity hedge positions are shown as of October 28, 2022.

 

2