8-K
DEVON ENERGY CORP/DE DE OK false 0001090012 0001090012 2025-05-06 2025-05-06
 
 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): May 6, 2025

 

 

Devon Energy Corporation

(Exact name of registrant as specified in its charter)

 

 

 

DELAWARE   001-32318   73-1567067

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

333 W. SHERIDAN AVE.,

OKLAHOMA CITY, OKLAHOMA

  73102-5015
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (405) 235-3611

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading
Symbol(s)

 

Name of each exchange
on which registered

Common Stock, par value $0.10 per share   DVN   The New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 
 


Item 2.02

Results of Operations and Financial Condition.

On May 6, 2025, Devon Energy Corporation (the “Company”) announced its financial and operational results for the quarterly period ended March 31, 2025. In connection with this announcement, the Company provided an earnings release and certain supplemental financial information (including guidance and hedging information). Copies of these documents are furnished as Exhibits 99.1 and 99.2, respectively, to this report and, along with certain other materials, will be available on the Company’s website at www.devonenergy.com.

The information contained in this report and the exhibits hereto shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and shall not be incorporated by reference into any filings made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as may be expressly set forth by specific reference in such filing.

 

Item 9.01

Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit
No.

  

Description of Exhibits

99.1    Earnings release, dated May 6, 2025.
99.2    Supplemental financial information (including guidance and hedging information).
104    Cover Page Interactive Data File (embedded within the Inline XBRL document).

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

DEVON ENERGY CORPORATION
By:  

/s/ Jeffrey L. Ritenour

  Jeffrey L. Ritenour
  Executive Vice President and Chief Financial Officer

Date: May 6, 2025

Exhibit 99.1

 

LOGO    

Devon Energy Corporation

333 West Sheridan Avenue

Oklahoma City, OK 73102-5015

Devon Energy Reports First-Quarter Results

and Declares Quarterly Fixed Dividend

KEY HIGHLIGHTS

 

   

Delivered $494 million of net earnings, or $0.77 per share; $779 million of core earnings, or $1.21 per share

 

   

Achieved production of 388,000 barrels of oil per day, exceeding the top-end of guidance

 

   

Invested $964 million of capital, 5 percent lower than midpoint guidance

 

   

Generated $1.9 billion of operating cash flow and $1.0 billion of free cash flow

 

   

Returned $464 million to shareholders through the fixed dividend and share repurchases

 

   

Strengthened the balance sheet with cash balances increasing $388 million to a total of $1.2 billion

 

   

On April 22nd, announced business optimization plan targeting $1 billion in annual pre-tax free cash flow improvements

 

   

On May 5th, agreed to sell equity interest in the Matterhorn Pipeline for approximately $375 million

OKLAHOMA CITY – May 6, 2025 – Devon Energy Corp. (NYSE: DVN) today reports first-quarter results and declares quarterly fixed dividend. Supplemental financial tables and forward-looking guidance are available on the company’s website at www.devonenergy.com.

“Devon delivered a strong first quarter, driven by operating excellence and financial discipline,” said Clay Gaspar, president and CEO. “Oil production once again exceeded our expectations driven by robust base performance and exceptional well results across our assets. This resulted in significant free cash flow, with $464 million returned to shareholders through dividends and share buybacks. We stayed focused on capital allocation, prioritizing high-return investments to build sustainable value for shareholders with a resilient portfolio positioned to thrive in any market environment.”

“Furthermore, I’m excited about our recently announced business optimization plan, which is on track to deliver $1 billion in annual pre-tax free cash flow improvements by the end of 2026. We are pulling forward some progress into this year and are cutting 2025 full year capital by $100 million while maintaining our productive capacity for the remainder of the year. With this, our team has already secured the majority of our 2025 year-end target. We have clear visibility into the remaining goals, and I am confident in our ability to execute this plan effectively,” Gaspar added.

“Looking ahead, our strategic priorities are clear: executing on our high-quality portfolio through operating excellence, maintaining financial strength and rewarding our shareholders, and cultivating a culture of success. With our focused strategy and dedicated team, we are confident we are well-equipped to navigate challenging markets and deliver lasting value,” Gaspar concluded.

FINANCIAL RESULTS

Devon reported net earnings of $494 million, or $0.77 per diluted share, in the first quarter of 2025. Adjusting for items analysts typically exclude from estimates, the company’s core earnings were $779 million, or $1.21 per diluted share.

Operating cash flow was $1.9 billion in the first quarter, representing a 17 percent increase compared to the prior quarter. This level of cash flow funded Devon’s capital requirements and resulted in $1.0 billion of free cash flow in the quarter.

During the quarter, Devon’s investment-grade financial position strengthened with cash balances increasing by $388 million to a total of $1.2 billion. The company ended the quarter with outstanding debt of $8.9 billion and a net debt-to-EBITDAX ratio of 1.0 times.

RETURN OF CAPITAL

Devon declared its fixed quarterly cash dividend of $0.24 per share, payable on Jun. 30, 2025, to shareholders of record at the close of business on Jun. 13, 2025.

 

1


Devon also returned capital to shareholders through the ongoing execution of its $5.0 billion share-repurchase program. During the first quarter, the company repurchased 8.5 million of its shares for $301 million. Since the inception of the share repurchase program, the company has repurchased 77.5 million shares, at a total cost of $3.6 billion.

OPERATING RESULTS

Devon’s capital activity in the first quarter averaged 23 operated drilling rigs and 6 completion crews across its asset portfolio. This level of activity resulted in 136 gross operated wells being placed online, with an average lateral length of 10,700 feet. Total capital investment was $964 million, or 5 percent below guidance. This positive variance was attributable to effective cost management and lower infrastructure spend primarily in the Delaware Basin.

Devon’s oil production in the first quarter reached 388,000 barrels per day, exceeding guidance by 5,000 barrels. This positive result was driven by strong base performance in the Rockies and better-than-expected well performance in the Eagle Ford. Total companywide production averaged 815,000 oil-equivalent barrels (Boe) per day.

For the first quarter, Devon’s oil, gas and NGL sales totaled $3.1 billion, a 1 percent increase in revenues compared to the prior quarter. The company’s realized price during the period, including commodity hedges, was $42.45 per Boe, up $2.13 per Boe from prior quarter. The improvement was primarily due to higher natural gas liquids (NGL) and natural gas pricing. Natural gas pricing benefited from improved basin differentials primarily in the Delaware.

Production costs, including taxes, averaged $12.42 per Boe in the first quarter. The largest component of production costs is lease operating expense and gathering, processing and transportation costs, which totaled $9.31 per Boe in the quarter.

In the first quarter, Devon divested two corporate real estate assets that resulted in a total impairment of $254 million and sale proceeds of $120 million. As a result of these transactions, Devon’s annual DD&A will decrease by approximately $15 million, and its run-rate financing costs will be reduced by $20 million from the extinguishment of an associated financing lease.

PORTFOLIO UPDATES

On Apr. 1, 2025, the company closed its previously announced Eagle Ford partnership dissolution. Upon close, Devon holds approximately 46,000 net acres with greater than a 95 percent working interest and operatorship in the Blackhawk Field.

On May 5, 2025, Devon agreed to sell its equity interest in the Matterhorn Pipeline for approximately $375 million. The transaction is subject to customary terms and conditions and is expected to close in the second quarter of 2025. Proceeds from the divestiture will be used to further strengthen the company’s investment-grade financial position. The monetization of Devon’s equity ownership will not change the terms or conditions of the company’s secured capacity on the pipeline.

2025 OUTLOOK

Based on the strength of first quarter results, Devon is increasing its full-year 2025 oil production forecast by 1 percent to a range of 382,000 to 388,000 barrels per day. The company is also increasing its total production outlook and now expects volumes to be in the range of 810,000 to 828,000 Boe per day. Devon has also revised its full-year capital guidance to a range of $3.7 billion to $3.9 billion, down from the previous estimate of approximately $3.9 billion. This $100 million reduction reflects the early success of the company’s recently launched business optimization plan.

In the second quarter of 2025, Devon expects oil production to average 381,000 to 387,000 barrels per day. Capital spending in the second quarter is expected to be approximately $1.0 billion and includes $50 million related to multiple land trades in the Delaware Basin that will increase interest on greater than 30 wells.

With the ongoing market and price volatility, Devon will continue to monitor the macro environment and has significant flexibility to adjust its activity and capital programs. Given the company’s investment grade financial position along with low breakeven funding levels, Devon is well positioned to execute on its disciplined plan.

Additional details of Devon’s forward-looking guidance are available on the company’s website at www.devonenergy.com.

 

2


CONFERENCE CALL WEBCAST AND SUPPLEMENTAL EARNINGS MATERIALS

Also provided with today’s release is the company’s earnings presentation that is available on the company’s website at www.devonenergy.com. The company’s first-quarter conference call will be held at 10:00 a.m. Central (11:00 a.m. Eastern) on Wednesday, May 7, 2025, and will serve primarily as a forum for analyst and investor questions and answers.

ABOUT DEVON ENERGY

Devon Energy is a leading oil and gas producer in the U.S. with a diversified multi-basin portfolio headlined by a world-class acreage position in the Delaware Basin. Devon’s disciplined cash-return business model is designed to achieve strong returns, generate free cash flow and return capital to shareholders, while focusing on safe and sustainable operations. For more information, please visit www.devonenergy.com.

 

Investor Contact    Media Contact
[email protected]    Michelle Hindmarch
405-228-4450    405-552-7460

NON-GAAP DISCLOSURES

This press release includes non-GAAP (generally accepted accounting principles) financial measures. Such 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 results as reported under GAAP. Reconciliations of these non-GAAP measures and other disclosures are provided within the supplemental financial tables that are available on the company’s website and in the related Form 10-Q filed with the Securities and Exchange Commission (the “SEC”).

FORWARD LOOKING STATEMENTS

This press release includes “forward-looking statements” within the meaning of the federal securities laws. Such statements include those concerning strategic plans, our expectations and objectives for future operations, as well as other future events or conditions, and are often identified by use of the words and phrases “expects,” “believes,” “will,” “would,” “could,” “continue,” “may,” “aims,” “likely to be,” “intends,” “forecasts,” “projections,” “estimates,” “plans,” “expectations,” “targets,” “opportunities,” “potential,” “anticipates,” “outlook” and other similar terminology. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that Devon 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 our control. Consequently, actual future results could differ materially and adversely from our expectations due to a number of factors, including, but not limited to: the volatility of oil, gas and NGL prices, including from changes in trade relations and policies, such as the imposition of tariffs by the U.S., China or other countries; uncertainties inherent in estimating oil, gas and NGL reserves; the extent to which we are successful in acquiring and discovering additional reserves; the uncertainties, costs and risks involved in our operations; risks related to our hedging activities; our limited control over third parties who operate some of our oil and gas properties; midstream capacity constraints and potential interruptions in production, including from limits to the build out of midstream infrastructure; competition for assets, materials, people and capital, which can be exacerbated by supply chain disruptions, including as a result of tariffs or other changes in trade policy; regulatory restrictions, compliance costs and other risks relating to governmental regulation, including with respect to federal lands, environmental matters and water disposal; climate change and risks related to regulatory, social and market efforts to address climate change; risks relating to our ESG initiatives; claims, audits and other proceedings impacting our business, including with respect to historic and legacy operations; governmental interventions in energy markets; counterparty credit risks; risks relating to our indebtedness; cybersecurity risks; the extent to which insurance covers any losses we may experience; risks related to shareholder activism; our ability to successfully complete mergers, acquisitions and divestitures; our ability to pay dividends and make share repurchases; and any of the other risks and uncertainties discussed in Devon’s 2024 Annual Report on Form 10-K (the “2024 Form 10-K”) or other filings with the SEC.

The forward-looking statements included in this press release speak only as of the date of this press release, represent management’s current reasonable expectations as of the date of this press release and are subject to the risks and uncertainties identified above as well as those described elsewhere in the 2024 Form 10-K and in other documents we file from time to time with the SEC. We cannot guarantee the accuracy of our forward-looking statements, and readers are urged to carefully review and consider the various disclosures made in the 2024 Form 10-K and in other documents we file from time to time with the SEC. All subsequent written and oral forward-looking statements attributable to Devon, or persons acting on its behalf, are expressly qualified in their entirety by the cautionary statements above. We do not undertake, and expressly disclaim, any duty to update or revise our forward-looking statements based on new information, future events or otherwise.

 

3

Exhibit 99.2

Devon Energy First-Quarter 2025

Supplemental Tables

 

TABLE OF CONTENTS:    PAGE:  

Consolidated Statements of Earnings

     2  

Supplemental Information for Consolidated Statements of Earnings

     3  

Consolidated Balance Sheets

     4  

Consolidated Statements of Cash Flows

     5  

Production

     6  

Capital Expenditures and Supplemental Information for Capital Expenditures

     7  

Realized Pricing

     8  

Asset Margins

     9  

Core Earnings

     10  

EBITDAX

     11  

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

     12  

 

1


CONSOLIDATED STATEMENTS OF EARNINGS

 

 

(in millions, except per share amounts)    2025     2024  
     Quarter 1     Quarter 4     Quarter 3      Quarter 2      Quarter 1  

Oil, gas and NGL sales

   $ 3,126     $ 3,086     $ 2,665      $ 2,796      $ 2,629  

Oil, gas and NGL derivatives (1)

     (98     (84     227        23        (145

Marketing and midstream revenues

     1,424       1,401       1,132        1,098        1,112  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total revenues

     4,452       4,403       4,024        3,917        3,596  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Production expenses (2)

     912       881       763        788        751  

Exploration expenses

     10       12       4        3        9  

Marketing and midstream expenses

     1,436       1,402       1,149        1,108        1,133  

Depreciation, depletion and amortization

     912       971       794        768        722  

Asset impairments

     254       —        —         —         —   

Asset dispositions

     2       (5     —         15        1  

General and administrative expenses

     130       155       117        114        114  

Financing costs, net (3)

     123       123       88        76        76  

Other, net

     27       24       45        5        22  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total expenses

     3,806       3,563       2,960        2,877        2,828  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Earnings before income taxes

     646       840       1,064        1,040        768  

Income tax expense (4)

     137       187       239        185        159  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Net earnings

     509       653       825        855        609  

Net earnings attributable to noncontrolling interests

     15       14       13        11        13  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Net earnings attributable to Devon

   $ 494     $ 639     $ 812      $ 844      $ 596  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Net earnings per share:

            

Basic net earnings per share

   $ 0.77     $ 0.98     $ 1.31      $ 1.35      $ 0.95  

Diluted net earnings per share

   $ 0.77     $ 0.98     $ 1.30      $ 1.34      $ 0.94  

Weighted average common shares outstanding:

            

Basic

     643       650       622        626        629  

Diluted

     645       651       623        628        632  

 

2


SUPPLEMENTAL INFORMATION FOR CONSOLIDATED STATEMENTS OF EARNINGS

 

 

(1) OIL, GAS AND NGL DERIVATIVES                               
(in millions)    2025     2024  
     Quarter 1     Quarter 4     Quarter 3     Quarter 2     Quarter 1  

Derivative cash settlements

   $ (10   $ 58     $ 61     $ 54     $ 24  

Derivative valuation changes

     (88     (142     166       (31     (169
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Oil, gas and NGL derivatives

   $ (98   $ (84   $ 227     $ 23     $ (145
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
(2) PRODUCTION EXPENSES                               
(in millions)    2025     2024  
     Quarter 1     Quarter 4     Quarter 3     Quarter 2     Quarter 1  

Lease operating expense

   $ 479     $ 445     $ 366     $ 383     $ 380  

Gathering, processing & transportation

     204       213       200       197       180  

Production taxes

     212       206       179       188       175  

Property taxes

     17       17       18       20       16  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Production expenses

   $ 912     $ 881     $ 763     $ 788     $ 751  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
(3) FINANCING COSTS, NET                               
(in millions)    2025     2024  
     Quarter 1     Quarter 4     Quarter 3     Quarter 2     Quarter 1  

Interest based on debt outstanding

   $ 127     $ 128     $ 98     $ 88     $ 87  

Interest income

     (10     (16     (19     (14     (13

Other

     6       11       9       2       2  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Financing costs, net

   $ 123     $ 123     $ 88     $ 76     $ 76  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
(4) INCOME TAX EXPENSE                               
(in millions)    2025     2024  
     Quarter 1     Quarter 4     Quarter 3     Quarter 2     Quarter 1  

Current expense

   $ 96     $ 119     $ 75     $ 146     $ 119  

Deferred expense

     41       68       164       39       40  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expense

   $ 137     $ 187     $ 239     $ 185     $ 159  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

3


CONSOLIDATED BALANCE SHEETS

 

 

(in millions)    2025     2024  
     Quarter 1     Quarter 4     Quarter 3     Quarter 2     Quarter 1  

Current assets:

          

Cash, cash equivalents and restricted cash

   $ 1,234     $ 846     $ 676     $ 1,169     $ 1,149  

Accounts receivable

     2,036       1,972       1,779       1,589       1,670  

Inventory

     332       294       293       258       234  

Other current assets

     303       315       484       343       345  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     3,905       3,427       3,232       3,359       3,398  

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

     23,429       23,198       23,155       18,216       18,033  

Other property and equipment, net

     1,653       1,813       1,795       1,569       1,551  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total property and equipment, net

     25,082       25,011       24,950       19,785       19,584  

Goodwill

     753       753       753       753       753  

Right-of-use assets

     127       303       317       297       276  

Investments

     713       727       718       704       713  

Other long-term assets

     348       268       293       264       254  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 30,928     $ 30,489     $ 30,263     $ 25,162     $ 24,978  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Current liabilities:

          

Accounts payable

   $ 923     $ 806     $ 995     $ 754     $ 879  

Revenues and royalties payable

     1,588       1,432       1,423       1,363       1,268  

Short-term debt

     485       485       —        475       479  

Other current liabilities

     622       586       488       424       640  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     3,618       3,309       2,906       3,016       3,266  

Long-term debt

     8,395       8,398       8,884       5,665       5,668  

Lease liabilities

     77       320       328       315       301  

Asset retirement obligations

     835       770       765       691       683  

Other long-term liabilities

     1,041       840       820       829       841  

Deferred income taxes

     2,189       2,148       2,082       1,917       1,878  

Stockholders’ equity:

          

Common stock

     64       65       66       63       63  

Additional paid-in capital

     6,096       6,387       6,662       5,478       5,718  

Retained earnings

     8,506       8,166       7,670       7,132       6,509  

Accumulated other comprehensive loss

     (121     (122     (121     (122     (123
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity attributable to Devon

     14,545       14,496       14,277       12,551       12,167  

Noncontrolling interests

     228       208       201       178       174  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

     14,773       14,704       14,478       12,729       12,341  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 30,928     $ 30,489     $ 30,263     $ 25,162     $ 24,978  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

4


CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

(in millions)    2025     2024  
     Quarter 1     Quarter 4     Quarter 3     Quarter 2     Quarter 1  

Cash flows from operating activities:

          

Net earnings

   $ 509     $ 653     $ 825     $ 855     $ 609  

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

          

Depreciation, depletion and amortization

     912       971       794       768       722  

Asset impairments

     254       —        —        —        —   

Leasehold impairments

     5       3       1       1       —   

Accretion of liabilities

     6       6       2       —        —   

Total (gains) losses on commodity derivatives

     98       84       (227     (23     145  

Cash settlements on commodity derivatives

     (10     58       61       54       24  

(Gains) losses on asset dispositions

     2       (5     —        15       1  

Deferred income tax expense

     41       68       164       39       40  

Share-based compensation

     30       24       24       27       24  

Other

     (22     4       3       —        3  

Changes in assets and liabilities, net

     117       (202     16       (201     170  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from operating activities

     1,942       1,664       1,663       1,535       1,738  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

          

Capital expenditures

     (934     (926     (877     (948     (894

Acquisitions of property and equipment

     (8     (116     (3,602     (82     (8

Divestitures of property and equipment

     133       6       —        1       17  

Grayson Mill acquired cash

     —        —        147       —        —   

Distributions from investments

     9       33       13       11       11  

Contributions to investments and other

     (2     (40     (30     (1     (47
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from investing activities

     (802     (1,043     (4,349     (1,019     (921
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

          

Borrowings of long-term debt, net of issuance costs

     —        —        3,219       —        —   

Repayments of long-term debt

     —        —        (472     —        —   

Repurchases of common stock

     (301     (301     (295     (256     (205

Dividends paid on common stock

     (163     (143     (272     (223     (299

Contributions from noncontrolling interests

     14       8       20       12       12  

Distributions to noncontrolling interests

     (9     (15     (10     (19     (7

Lease extinguishment payment

     (274     —        —        —        —   

Shares exchanged for tax withholdings and other

     (19     1       2       (9     (42
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from financing activities

     (752     (450     2,192       (495     (541
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash

     —        (1     1       (1     (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash

     388       170       (493     20       274  

Cash, cash equivalents and restricted cash at beginning of period

     846       676       1,169       1,149       875  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash, cash equivalents and restricted cash at end of period

   $ 1,234     $ 846     $ 676     $ 1,169     $ 1,149  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of cash, cash equivalents and restricted cash:

          

Cash and cash equivalents

   $ 1,198     $ 811     $ 645     $ 1,140     $ 1,126  

Restricted cash

     36       35       31       29       23  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cash, cash equivalents and restricted cash

   $ 1,234     $ 846     $ 676     $ 1,169     $ 1,149  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

5


PRODUCTION

 

 

     2025      2024  
     Quarter 1      Quarter 4      Quarter 3      Quarter 2      Quarter 1  

Oil (MBbls/d)

              

Delaware Basin

     216        221        227        221        208  

Rockies

     112        110        48        50        53  

Eagle Ford

     45        49        44        46        43  

Anadarko Basin

     11        14        13        14        11  

Other

     4        4        3        4        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     388        398        335        335        319  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Natural gas liquids (MBbls/d)

              

Delaware Basin

     118        127        134        121        113  

Rockies

     44        43        15        14        12  

Eagle Ford

     15        21        16        17        14  

Anadarko Basin

     26        30        29        30        26  

Other

     —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     203        221        194        182        165  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Gas (MMcf/d)

              

Delaware Basin

     744        755        764        712        695  

Rockies

     233        230        96        89        81  

Eagle Ford

     117        130        93        92        79  

Anadarko Basin

     252        255        241        244        223  

Other

     —         1        —         —         1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1,346        1,371        1,194        1,137        1,079  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total oil equivalent (MBoe/d)

              

Delaware Basin

     458        474        488        461        437  

Rockies

     195        191        79        79        79  

Eagle Ford

     79        92        75        79        70  

Anadarko Basin

     79        87        82        84        74  

Other

     4        4        4        4        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     815        848        728        707        664  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

6


CAPITAL EXPENDITURES

 

 

(in millions)    2025      2024  
     Quarter 1      Quarter 4      Quarter 3      Quarter 2      Quarter 1  

Delaware Basin

   $ 493      $ 448      $ 495      $ 505      $ 555  

Rockies

     215        268        89        84        70  

Eagle Ford

     151        107        173        180        156  

Anadarko Basin

     46        44        56        56        59  

Other

     3        5        4        3        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total upstream capital

   $ 908      $ 872      $ 817      $ 828      $ 842  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Carbon capital

     22        12        26        24        32  

Midstream and Corporate

     34        42        35        38        63  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Capital expenditures

   $ 964      $ 926      $ 878      $ 890      $ 937  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Acquisitions (1)

     8        116        38        81        8  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total capital

   $ 972      $ 1,042      $ 916      $ 971      $ 945  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Q3 2024 excludes $5,045 million related to the Grayson Mill acquisition.

SUPPLEMENTAL INFORMATION FOR CAPITAL EXPENDITURES

 

 

$                       $                       $                       $                       $                      
GROSS OPERATED SPUDS                                   
     2025      2024  
     Quarter 1      Quarter 4      Quarter 3      Quarter 2      Quarter 1  

Delaware Basin

     73        67        75        73        76  

Rockies

     24        24        8        12        4  

Eagle Ford

     30        12        28        28        30  

Anadarko Basin

     5        2        9        13        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     132        105        120        126        114  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
GROSS OPERATED WELLS TIED-IN                                   
     2025      2024  
     Quarter 1      Quarter 4      Quarter 3      Quarter 2      Quarter 1  

Delaware Basin

     79        55        55        62        59  

Rockies

     16        30        7        3        12  

Eagle Ford

     35        23        31        23        26  

Anadarko Basin

     6        20        15        26        5  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     136        128        108        114        102  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
NET OPERATED WELLS TIED-IN                                   
     2025      2024  
     Quarter 1      Quarter 4      Quarter 3      Quarter 2      Quarter 1  

Delaware Basin

     54        50        39        44        50  

Rockies

     13        27        6        2        12  

Eagle Ford

     26        13        24        15        21  

Anadarko Basin

     2        8        6        14        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     95        98        75        75        85  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
AVERAGE LATERAL LENGTH                                   
(based on wells tied-in)    2025      2024  
     Quarter 1      Quarter 4      Quarter 3      Quarter 2      Quarter 1  

Delaware Basin

     10,300’        11,500’        10,500’        10,200’        10,300’  

Rockies

     12,200’        10,150’        14,500’        15,500’        9,600’  

Eagle Ford

     7,800’        7,700’        7,600’        6,800’        6,700’  

Anadarko Basin

     12,500’        10,000’        11,000’        8,700’        10,000’  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     10,700’        9,900’        10,000’        9,300’        9,300’  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

7


REALIZED PRICING

 

 

BENCHMARK PRICES                                   
(average prices)    2025      2024  
     Quarter 1      Quarter 4      Quarter 3      Quarter 2      Quarter 1  

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

   $ 71.50      $ 70.32      $ 75.20      $ 80.62      $ 77.01  

Natural Gas ($/Mcf) - Henry Hub

   $ 3.65      $ 2.79      $ 2.15      $ 1.89      $ 2.25  

NGL ($/Bbl) - Mont Belvieu Blended

   $ 29.65      $ 27.80      $ 25.20      $ 26.33      $ 27.51  

 

REALIZED PRICES                               
     2025     2024  
     Quarter 1     Quarter 4     Quarter 3     Quarter 2     Quarter 1  

Oil (Per Bbl)

          

Delaware Basin

   $ 70.28     $ 69.06     $ 74.24     $ 79.62     $ 76.23  

Rockies

     66.40       65.67       70.39       75.73       71.33  

Eagle Ford

     69.85       69.25       74.92       80.45       76.51  

Anadarko Basin

     71.15       67.46       73.13       78.36       74.91  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     69.13       68.11       73.74       79.10       75.40  

Cash settlements

     0.02       1.08       0.52       (0.15     (0.25
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 69.15     $ 69.19     $ 74.26     $ 78.95     $ 75.15  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Natural gas liquids (Per Bbl)

          

Delaware Basin

   $ 22.76     $ 21.79     $ 19.21     $ 19.59     $ 20.55  

Rockies

     14.72       12.88       8.09       9.44       10.95  

Eagle Ford

     28.65       26.40       24.18       23.07       23.67  

Anadarko Basin

     26.91       25.45       22.35       22.16       24.77  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     22.03       21.07       19.25       19.60       20.81  

Cash settlements

     (0.10     (0.06     0.11       0.11       (0.08
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 21.93     $ 21.01     $ 19.36     $ 19.71     $ 20.73  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gas (Per Mcf)

          

Delaware Basin

   $ 2.47     $ 1.01     $ 0.04     $ 0.17     $ 1.19  

Rockies

     1.48       0.59       (0.85     (0.46     (0.02

Eagle Ford

     3.36       2.31       1.80       1.48       1.89  

Anadarko Basin

     3.42       2.27       1.74       1.70       1.92  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     2.55       1.30       0.45       0.55       1.30  

Cash settlements

     (0.07     0.16       0.39       0.55       0.32  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 2.48     $ 1.46     $ 0.84     $ 1.10     $ 1.62  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total oil equivalent (Per Boe)

          

Delaware Basin

   $ 43.00     $ 39.66     $ 39.85     $ 43.63     $ 43.55  

Rockies

     43.29       41.37       43.11       49.22       49.74  

Eagle Ford

     49.75       46.46       50.89       54.03       53.81  

Anadarko Basin

     29.96       26.54       24.69       25.53       25.48  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     42.58       39.57       39.80       43.44       43.52  

Cash settlements

     (0.13     0.75       0.91       0.85       0.39  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 42.45     $ 40.32     $ 40.71     $ 44.29     $ 43.91  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

8


ASSET MARGINS

 

BENCHMARK PRICES

(average prices)    2025     2024  
     Quarter 1     Quarter 4     Quarter 3     Quarter 2     Quarter 1  

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

   $ 71.50     $ 70.32     $ 75.20     $ 80.62     $ 77.01  

Natural Gas ($/Mcf) - Henry Hub

   $ 3.65     $ 2.79     $ 2.15     $ 1.89     $ 2.25  

NGL ($/Bbl) - Mont Belvieu Blended

   $ 29.65     $ 27.80     $ 25.20     $ 26.33     $ 27.51  
PER-UNIT CASH MARGIN BY ASSET (per Boe)                               
     2025     2024  
     Quarter 1     Quarter 4     Quarter 3     Quarter 2     Quarter 1  

Delaware Basin

          

Realized price

   $ 43.00     $ 39.66     $ 39.85     $ 43.63     $ 43.55  

Lease operating expenses

     (5.74     (4.93     (4.69     (5.31     (5.54

Gathering, processing & transportation

     (3.00     (2.92     (2.79     (2.89     (2.79

Production & property taxes

     (3.13     (2.91     (2.99     (3.31     (3.16
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 31.13     $ 28.90     $ 29.38     $ 32.12     $ 32.06  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Rockies

          

Realized price

   $ 43.29     $ 41.37     $ 43.11     $ 49.22     $ 49.74  

Lease operating expenses

     (9.31     (8.63     (10.83     (10.43     (11.06

Gathering, processing & transportation

     (1.14     (1.22     (2.33     (2.47     (2.26

Production & property taxes

     (3.83     (3.66     (4.56     (5.22     (5.23
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 29.01     $ 27.86     $ 25.39     $ 31.10     $ 31.19  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Eagle Ford

          

Realized price

   $ 49.75     $ 46.46     $ 50.89     $ 54.03     $ 53.81  

Lease operating expenses

     (6.65     (5.59     (6.57     (7.03     (7.59

Gathering, processing & transportation

     (2.47     (2.21     (2.02     (2.03     (1.67

Production & property taxes

     (2.65     (2.41     (2.79     (2.82     (2.73
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 37.98     $ 36.25     $ 39.51     $ 42.15     $ 41.82  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Anadarko Basin

          

Realized price

   $ 29.96     $ 26.54     $ 24.69     $ 25.53     $ 25.48  

Lease operating expenses

     (3.20     (2.72     (2.92     (3.16     (3.33

Gathering, processing & transportation

     (6.01     (5.74     (5.78     (5.70     (6.27

Production & property taxes

     (1.62     (1.20     (1.17     (1.19     (1.24
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 19.13     $ 16.88     $ 14.82     $ 15.48     $ 14.64  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Devon - Total

          

Realized price

   $ 42.58     $ 39.57     $ 39.80     $ 43.44     $ 43.52  

Lease operating expenses

     (6.53     (5.70     (5.46     (5.95     (6.29

Gathering, processing & transportation

     (2.78     (2.74     (2.98     (3.07     (2.98

Production & property taxes

     (3.11     (2.86     (2.95     (3.23     (3.16
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 30.16     $ 28.27     $ 28.41     $ 31.19     $ 31.09  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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 first-quarter 2025 and fourth-quarter 2024 earnings.

 

     Quarter Ended March 31, 2025  
     Before-tax      After-tax      After NCI      Per Diluted
Share
 

Total

           
Earnings (GAAP)    $ 646      $ 509      $ 494      $ 0.77  

Adjustments:

           

Asset dispositions

     2        1        1        —   

Asset and exploration impairments

     259        202        202        0.31  

Fair value changes in financial instruments

     88        68        68        0.11  

Restructuring and transaction costs

     18        14        14        0.02  
  

 

 

    

 

 

    

 

 

    

 

 

 
Core earnings (Non-GAAP)    $ 1,013      $ 794      $ 779      $ 1.21  
  

 

 

    

 

 

    

 

 

    

 

 

 
     Quarter Ended December 31, 2024  
     Before-tax      After-tax      After NCI      Per Diluted
Share
 

Total

           
Earnings (GAAP)    $ 840      $ 653      $ 639      $ 0.98  

Adjustments:

           

Asset dispositions

     (5      (3      (3      (0.01

Asset and exploration impairments

     3        2        2        0.01  

Deferred tax asset valuation allowance

     —         4        4        0.01  

Fair value changes in financial instruments

     145        113        113        0.17  

Restructuring and transaction costs

     1        1        1        —   
  

 

 

    

 

 

    

 

 

    

 

 

 
Core earnings (Non-GAAP)    $ 984      $ 770      $ 756      $ 1.16  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

10


EBITDAX

Devon believes EBITDAX provides information useful in assessing operating and financial performance across periods. Devon computes EBITDAX as net earnings before financing costs, net; income tax expense; 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.

 

     Q1 ‘25      Q4 ‘24     Q3 ‘24     Q2 ‘24      TTM      Q1 ‘24  

Net earnings (GAAP)

   $ 509      $ 653     $ 825     $ 855      $ 2,842      $ 609  

Financing costs, net

     123        123       88       76        410        76  

Income tax expense

     137        187       239       185        748        159  

Exploration expenses

     10        12       4       3        29        9  

Depreciation, depletion and amortization

     912        971       794       768        3,445        722  

Asset impairments

     254        —        —        —         254        —   

Asset dispositions

     2        (5     —        15        12        1  

Share-based compensation

     24        24       24       26        98        24  

Derivative & financial instrument non-cash val. changes

     88        142       (166     31        95        169  

Accretion on discounted liabilities and other

     27        24       45       5        101        22  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

EBITDAX (Non-GAAP)

   $ 2,086      $ 2,131     $ 1,853     $ 1,964      $ 8,034      $ 1,791  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

 

11


NET DEBT

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

 

     2025     2024  
     Quarter 1     Quarter 4     Quarter 3     Quarter 2     Quarter 1  

Total debt (GAAP)

   $ 8,880     $ 8,883     $ 8,884     $ 6,140     $ 6,147  

Less:

          

Cash, cash equivalents and restricted cash

     (1,234     (846     (676     (1,169     (1,149
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net debt (Non-GAAP)

   $ 7,646     $ 8,037     $ 8,208     $ 4,971     $ 4,998  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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. 

 

     2025      2024  
     Quarter 1      Quarter 4      Quarter 3      Quarter 2      Quarter 1  

Net debt (Non-GAAP)

   $ 7,646      $ 8,037      $ 8,208      $ 4,971      $ 4,998  

EBITDAX (Non-GAAP) (1)

   $ 8,034      $ 7,739      $ 7,496      $ 7,668      $ 7,434  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net debt-to-EBITDAX (Non-GAAP)

     1.0        1.0        1.1        0.6        0.7  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

EBITDAX is an annualized measure using a trailing twelve-month calculation.

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.

 

     2025     2024  
     Quarter 1     Quarter 4     Quarter 3     Quarter 2     Quarter 1  

Total operating cash flow (GAAP)

   $ 1,942     $ 1,664     $ 1,663     $ 1,535     $ 1,738  

Less capital expenditures:

     (934     (926     (877     (948     (894
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow (Non-GAAP)

   $ 1,008     $ 738     $ 786     $ 587     $ 844  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

REINVESTMENT RATE

Devon defines reinvestment rate as accrued capital expenditures 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.

 

     2025     2024     2023  
     Quarter 1     Quarter 4     Quarter 3     Quarter 2     Quarter 1     Full Year  

Capital expenditures (Accrued) (1)

   $ 972     $ 1,042     $ 916     $ 971     $ 945     $ 3,907  

Operating cash flow

   $ 1,942     $ 1,664     $ 1,663     $ 1,535     $ 1,738     $ 6,544  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reinvestment rate (Non-GAAP)

     50     63     55     63     54     60
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Q3 2024 excludes $5,045 million related to the Grayson Mill acquisition.

 

12


SECOND-QUARTER AND FULL-YEAR 2025 GUIDANCE       LOGO
 

 

$              $              $              $             
PRODUCTION GUIDANCE                            
     Quarter 2      Full Year  
     Low      High      Low      High  

Oil (MBbls/d)

     381        387        382        388  

Natural gas liquids (MBbls/d)

     207        213        206        212  

Gas (MMcf/d)

     1,330        1,370        1,330        1,370  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total oil equivalent (MBoe/d)

     810        828        810        828  
  

 

 

    

 

 

    

 

 

    

 

 

 
CAPITAL EXPENDITURES GUIDANCE                            
     Quarter 2 (1)      Full Year  
(in millions)    Low      High      Low      High  

Upstream capital

   $ 910      $ 950      $ 3,475      $ 3,625  

Carbon capital

     30        40        100        125  

Midstream and other capital

     35        45        125        150  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total capital

   $ 975      $ 1,035      $ 3,700      $ 3,900  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Q2 capital includes approximately $50 million related to multiple land trades in the Delaware Basin that will increase interest on greater than 30 wells.

PRICE REALIZATIONS GUIDANCE                         
     Quarter 2     Full Year  
     Low     High     Low     High  

Oil - % of WTI

     95     99     95     99

NGL - % of WTI

     28     32     28     32

Natural gas - % of Henry Hub

     45     55     50     60
OTHER GUIDANCE ITEMS                         
     Quarter 2     Full Year  
($ millions, except Boe and %)    Low     High     Low     High  

Marketing and midstream operating profit

   $ (20   $ (10   $ (60   $ (40

LOE and GP&T per BOE

   $ 9.00     $ 9.40     $ 8.80     $ 9.20  

Production and property taxes as % of upstream sales

     7.0     8.0     7.0     8.0

Exploration expenses

   $ 5     $ 15     $ 30     $ 50  

Depreciation, depletion and amortization

   $ 880     $ 920     $ 3,600     $ 3,700  

General and administrative expenses

   $ 110     $ 120     $ 450     $ 490  

Financing costs, net

   $ 110     $ 120     $ 450     $ 490  

Other expenses

   $ —      $ 10     $ 15     $ 30  
INCOME TAX GUIDANCE                         
     Quarter 2     Full Year  
(% of pre-tax earnings)    Low     High     Low     High  

Current income tax rate

     14%       16%       14%       16%  

Deferred income tax rate

     4%       6%       4%       6%  
  

 

 

   

 

 

 

Total income tax rate

     ~20%       ~20%  
  

 

 

   

 

 

 

 

1


2025 & 2026 HEDGING POSITIONS       LOGO
 

 

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)
 

Q2 2025

   15,000    $ 72.18        99,000      $ 66.54      $ 75.41  

Q3-Q4 2025

   9,000    $ 71.52        105,000      $ 66.35      $ 75.36  

 

     Three Way Collars  

Period

   Volume (Bbls/d)    Weighted Average Floor
Sold Price ($/Bbl)
     Weighted Average Floor
Purchased Price ($/Bbl)
     Weighted Average
Ceiling Price ($/Bbl)
 

Q2-Q4 2025

   13,000    $ 50.77      $ 65.00      $ 77.37  

Q1-Q2 2026

   5,000    $ 50.00      $ 65.00      $ 77.91  

 

Oil Basis Swaps                 

Period

   Index    Volume (Bbls/d)    Weighted Average
Differential to WTI
($/Bbl)
 

Q2-Q4 2025

   Midland Sweet    63,000    $ 1.00  

Q2-Q4 2025

   NYMEX Roll    4,000    $ 0.91  

Q1-Q4 2026

   Midland Sweet    32,000    $ 1.13  

 

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)
 

Q2 2025

   342,000    $ 3.36      170,000    $ 3.00     $ 3.80  

Q3 2025

   302,000    $ 3.40      170,000    $ 3.00     $ 3.80  

Q4 2025

   245,000    $ 3.51      170,000    $ 3.00     $ 3.80  

Q1-Q4 2026

   217,500    $ 3.72      160,000    $ 3.14     $ 4.88  

 

Natural Gas Basis Swaps          

Period

 

Index

 

Volume (MMBtu/d)

  Weighted Average
Differential to Henry
Hub ($/MMBtu)
 

Q2-Q4 2025

  Houston Ship Channel   230,000   $ (0.35

Q2-Q4 2025

  WAHA   110,000   $ (1.11

Q1-Q4 2026

  Houston Ship Channel   50,000   $ (0.29

Q1-Q4 2026

  WAHA   20,000   $ (1.30

 

2


2025 & 2026 HEDGING POSITIONS (continued)       LOGO
 

 

NGL Commodity Hedges           
         

Price Swaps

 

Period

  

Product

  

Volume (Bbls/d)

  Weighted Average
Price ($/Bbl)
 

Q2-Q4 2025

   Natural Gasoline    3,000   $ 63.35  

Q2-Q4 2025

   Normal Butane    323   $ 39.90  

Q2-Q4 2025

   Propane    3,000   $ 32.29  

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. Devon’s NGL derivatives settle against the average of the prompt month OPIS Mont Belvieu, Texas index. Commodity hedge positions are shown as of March 31, 2025.

 

3