DEVON ENERGY CORPDE
For the period ended Sep 30, 2024. Filed Nov 6, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2024 · Filed Nov 6, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
Summary of Significant Accounting Policies
The accompanying unaudited interim financial statements and notes of Devon have been prepared pursuant to the rules and regulations of the SEC. Pursuant to such rules and regulations, certain disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been omitted. The accompanying unaudited interim financial statements and notes should be read in conjunction with the financial statements and notes included in Devon’s 2023 Annual Report on Form 10-K. The accompanying unaudited interim financial statements in this report reflect all adjustments that are, in the opinion of management, necessary for a fair statement of Devon’s results of operations and cash flows for the three-month and nine-month periods ended September 30, 2024 and 2023 and Devon’s financial position as of September 30, 2024.
On September 27, 2024, Devon acquired the Williston Basin business of Grayson Mill for total consideration of approximately $5.0 billion, consisting of $3.5 billion of cash and approximately 37.3 million shares of Devon common stock, including purchase price adjustments. The transaction has been accounted for using the acquisition method of accounting. See Note 2 for further discussion.
Variable Interest Entity
CDM is a joint venture entity formed by Devon and an affiliate of QL Capital Partners, LP. CDM provides gathering, compression and dehydration services for natural gas production in the Cotton Draw area of the Delaware Basin. Devon holds a controlling interest in CDM and the portions of CDM’s net earnings and equity not attributable to Devon’s controlling interest are shown separately as noncontrolling interests in the accompanying consolidated statements of comprehensive earnings and consolidated balance sheets. CDM is considered a VIE to Devon. The assets of CDM cannot be used by Devon for general corporate purposes and are included in, and disclosed parenthetically, on Devon's consolidated balance sheets. The carrying amount of liabilities related to CDM for which the creditors do not have recourse to Devon's assets are also included in, and disclosed parenthetically, if material, on Devon's consolidated balance sheets.
Investments
The following table presents Devon's investments.
| Carrying Amount | |||
|---|---|---|---|
| Investments | % Interest | September 30, 2024 | December 31, 2023 |
| Catalyst | 50% | $282 | $311 |
| Water JV | 30% | 216 | 216 |
| Matterhorn | 12.5% | 90 | 90 |
| Fervo | 14% | 77 | — |
| Other | Various | 53 | 49 |
| Total | $718 | $666 | |
Devon has an interest in Catalyst, which is a joint venture with an affiliate of Howard Energy Partners, LLC (“HEP”) and certain other investors, to develop oil gathering and natural gas processing infrastructure in the Stateline area of the Delaware Basin. Under the terms of the arrangement, Devon and a holding company owned by the other joint venture investors each have a 50% voting interest in the joint venture legal entity, and HEP serves as the operator. Through 2038, Devon’s production from 50,000 net acres in the Stateline area of the Delaware Basin has been dedicated to Catalyst subject to fixed-fee oil gathering and natural gas processing agreements. Devon accounts for the investment in Catalyst as an equity method investment. Devon's investment in Catalyst is shown within investments on the consolidated balance sheets and Devon's share of Catalyst earnings are reflected as a component of other, net in the accompanying consolidated statements of comprehensive earnings.
In the second quarter of 2023, Devon made an investment in the Water JV, a joint venture entity formed with an affiliate of WaterBridge NDB LLC (“WaterBridge”), for the purpose of providing increased capacity and flexibility in disposing of produced water in the Delaware Basin and Eagle Ford. Under terms of the arrangement, Devon contributed water infrastructure assets and committed to a water gathering and disposal dedication to the Water JV through 2038, in exchange for a 30% voting interest in the joint venture legal entity. WaterBridge contributed water infrastructure assets to the Water JV, in exchange for a 70% voting interest in the joint venture legal entity and will serve as the operator. In the second quarter of 2023, Devon recognized a $64 million gain in asset dispositions in the consolidated statements of comprehensive earnings, which represented the excess of the estimated fair value of Devon's interest in the Water JV over the carrying value of the water infrastructure assets Devon contributed to the Water JV.
Devon accounts for the investment in the Water JV as an equity method investment. Devon's investment in the Water JV is shown within investments on the consolidated balance sheets and Devon's share of the Water JV earnings are reflected as a component of other, net in the accompanying consolidated statements of comprehensive earnings.
Devon has an interest in Matterhorn, which is a joint venture in a natural gas pipeline which transports natural gas from the Permian Basin to the Katy, Texas area. Devon's investment in Matterhorn does not give it the ability to exercise significant influence over Matterhorn.
In the first quarter of 2024, Devon committed to invest approximately $100 million in Fervo, a company that generates energy from geothermal wells. As of September 30, 2024, Devon has funded approximately $78 million of the commitment and expects to fund the remaining $22 million commitment in the fourth quarter of 2024. The investment in Fervo allows Devon to exercise significant influence over Fervo, and the investment is accounted for under the equity method of accounting. Devon's investment in Fervo is shown within investments on the consolidated balance sheets and Devon's share of Fervo earnings are reflected as a component of other, net in the accompanying consolidated statements of comprehensive earnings.
Disaggregation of Revenue
The following table presents revenue from contracts with customers that are disaggregated based on the type of good or service.
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Oil | $2,273 | $2,377 | $6,875 | $6,626 |
| Gas | 49 | 189 | 234 | 524 |
| NGL | 343 | 316 | 981 | 904 |
| Oil, gas and NGL sales | 2,665 | 2,882 | 8,090 | 8,054 |
| Oil | 815 | 795 | 2,423 | 2,260 |
| Gas | 105 | 153 | 326 | 428 |
| NGL | 212 | 200 | 593 | 577 |
| Marketing and midstream revenues | 1,132 | 1,148 | 3,342 | 3,265 |
| Total revenues from contracts with customers | $3,797 | $4,030 | $11,432 | $11,319 |
Recently Issued Accounting Standards Not Yet Adopted
In December 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures. ASU 2023-09 intends to provide investors with enhanced information about an entity’s income taxes by requiring disclosure of items such as disaggregation of the effective tax rate reconciliation as well as information regarding income taxes paid. This ASU will result in additional disclosures for annual reporting periods beginning after December 15, 2024, with early adoption permitted for annual financial statements that have not yet been issued.
In November 2023, the FASB issued ASU 2023-07, Improvements to Reportable Segments Disclosures. Under this ASU, the scope and frequency of segment disclosures is increased to provide investors with additional detail about information utilized by an entity’s “Chief Operating Decision Maker.” This ASU will result in additional disclosures for Devon beginning with our 2024 annual reporting and interim periods beginning in 2025.
- Acquisitions and Dive stitures
Acquisition
On September 27, 2024, Devon completed its acquisition of the Williston Basin business of Grayson Mill for total consideration of approximately $5.0 billion, consisting of $3.5 billion of cash and approximately 37.3 million shares of Devon common stock, including purchase price adjustments. Devon funded the cash portion of the purchase price through cash on hand and debt financing. For additional information regarding the debt financing, see Note 11.
Purchase Price Allocation
This transaction has been accounted for using the acquisition method of accounting. Under the acquisition method of accounting, the assets and liabilities of Grayson Mill and its subsidiaries have been recorded at their respective fair values as of the date of completion of the acquisition and added to Devon’s. The preliminary purchase price assessment remains an ongoing process and is subject to change for up to one year subsequent to the closing date of the acquisition. Determining the fair value of the assets and liabilities of Grayson Mill requires judgment and certain assumptions to be made, the most significant of these being related to the valuation of Grayson Mill’s oil and gas properties. The inputs and assumptions related to the oil and gas properties are categorized as level 3 in the fair value hierarchy.
The following table represents the preliminary allocation of the total purchase price of Grayson Mill to the identifiable assets acquired and the liabilities assumed based on the fair values as of the acquisition date.
| Preliminary Purchase | |
|---|---|
| Price Allocation | |
| Consideration: | |
| Devon common stock issued | 37.3 |
| Devon closing price on September 27, 2024 | $38.96 |
| Total common equity consideration | $1,455 |
| Cash consideration | 3,567 |
| Total consideration | $5,022 |
| Assets acquired: | |
| Cash, cash equivalents and restricted cash | $147 |
| Accounts receivable | 226 |
| Inventory | 38 |
| Other current assets | 9 |
| Proved oil and gas property and equipment | 2,931 |
| Unproved oil and gas property and equipment | 1,905 |
| Other property and equipment, net | 210 |
| Right-of-use assets | 29 |
| Total assets acquired | $5,495 |
| Liabilities assumed: | |
| Accounts payable | $155 |
| Revenue and royalties payable | 209 |
| Other current liabilities | 16 |
| Asset retirement obligations | 75 |
| Lease liabilities | 18 |
| Total liabilities assumed | 473 |
| Net assets acquired | $5,022 |
Grayson Mill Revenues and Earnings
From the date of the acquisition through September 30, 2024, revenues and net earnings included in Devon's consolidated statements of comprehensive earnings associated with these assets totaled $28 million and $4 million, respectively.
Pro Forma Financial Information
The following unaudited pro forma financial information is based on our historical consolidated financial statements adjusted to reflect as if the Grayson Mill acquisition had occurred on January 1, 2023. The information below reflects pro forma adjustments to conform Grayson Mill's historical financial information to Devon’s financial statement presentation. The unaudited pro forma financial information is not necessarily indicative of what would have occurred if the acquisition had been completed as of the beginning of the periods presented, nor is it indicative of future results.
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Total revenues | $4,691 | $4,553 | $13,563 | $12,679 |
| Net earnings | $895 | $1,044 | $2,524 | $2,827 |
Contingent Earnout Payments
Devon is entitled to contingent earnout payments associated with the sale of its Barnett Shale assets in 2020 with upside participation beginning at a $2.75 Henry Hub natural gas price or a $50 WTI oil price. The contingent payment period commenced on January 1, 2021 and has a term of four years. Devon received $20 million in contingent earnout payments related to this transaction in the first quarter of 2024 and $65 million in the first quarter of 2023. Devon could also receive up to an additional $65 million in contingent earnout payments for the remaining performance period depending on future commodity prices. The valuation of the future contingent earnout payment included within other current assets in the September 30, 2024 consolidated balance sheet was approximately $20 million. This value was derived utilizing a Monte Carlo valuation model and qualifies as a level 3 fair value measurement.
Devon also received $4 million in contingent earnout payments in the first quarter of 2023 related to the sale of non-core assets in the Rockies.
Derivative Financial Instruments
Objectives and Strategies
Devon enters into derivative financial instruments with respect to a portion of its oil, gas and NGL production to hedge future prices received. Additionally, Devon periodically enters into derivative financial instruments with respect to a portion of its oil, gas and NGL marketing activities. These commodity derivative financial instruments include financial price swaps, basis swaps and costless price collars. Devon also periodically enters into interest rate swaps to manage its exposure to interest rate volatility. As of September 30, 2024, Devon did not have any open interest rate contracts.
Devon does not intend to hold or issue derivative financial instruments for speculative trading purposes and has elected not to designate any of its derivative instruments for hedge accounting treatment.
Counterparty Credit Risk
By using derivative financial instruments, Devon is exposed to credit risk. Credit risk is the failure of the counterparty to perform under the terms of the derivative contract. To mitigate this risk, the hedging instruments are placed with a number of counterparties whom Devon believes are acceptable credit risks. It is Devon’s policy to enter into derivative contracts only with investment-grade rated counterparties deemed by management to be competent and competitive market makers. Additionally, Devon’s derivative contracts generally contain provisions that provide for collateral payments if Devon’s or its counterparty’s credit rating falls below certain credit rating levels. As of September 30, 2024, Devon neither held cash collateral of its counterpartiesnor posted cash collateral to its counterparties.
Commodity Derivatives
As of September 30, 2024, Devon had the following open oil derivative positions. The first table presents Devon’s oil derivatives that settle against the average of the prompt month NYMEX WTI futures price. The second table presents Devon’s oil derivatives that settle against the respective indices noted within the table.
| Price Swaps · Price Collars | |||||
|---|---|---|---|---|---|
| Period | Volume(Bbls/d) | WeightedAveragePrice ($/Bbl) | Volume(Bbls/d) | WeightedAverage FloorPrice ($/Bbl) | WeightedAverageCeiling Price($/Bbl) |
| Q4 2024 | 33,000 | $78.38 | 98,000 | $68.64 | $83.73 |
| Q1-Q4 2025 | 8,468 | $71.90 | 26,992 | $70.00 | $76.58 |
| Oil Basis Swaps | |||
|---|---|---|---|
| Period | Index | Volume(Bbls/d) | Weighted AverageDifferential to WTI($/Bbl) |
| Q4 2024 | Midland Sweet | 69,500 | $1.17 |
| Q4 2024 | NYMEX Roll | 26,000 | $0.82 |
| Q1-Q4 2025 | Midland Sweet | 63,000 | $1.00 |
| Q1-Q4 2026 | Midland Sweet | 18,000 | $1.21 |
As of September 30, 2024, Devon had the following open natural gas derivative positions. The first table presents Devon’s natural gas derivatives that settle against the Inside FERC first of the month Henry Hub index. The second table presents Devon’s natural gas derivatives that settle against the respective indices noted within the table.
| Price Swaps · Price Collars | |||||
|---|---|---|---|---|---|
| Period | Volume (MMBtu/d) | Weighted Average Price ($/MMBtu) | Volume (MMBtu/d) | Weighted Average Floor Price ($/MMBtu) | Weighted AverageCeiling Price ($/MMBtu) |
| Q4 2024 | 252,000 | $3.16 | 15,000 | $3.00 | $3.65 |
| Q1-Q4 2025 | 220,537 | $3.34 | 55,000 | $3.00 | $3.69 |
| Q1-Q4 2026 | 130,000 | $3.78 | 50,000 | $3.25 | $4.18 |
| Natural Gas Basis Swaps | |||
|---|---|---|---|
| Period | Index | Volume(MMBtu/d) | Weighted AverageDifferential toHenry Hub($/MMBtu) |
| Q4 2024 | El Paso Natural Gas | 10,000 | $(1.00) |
| Q4 2024 | Houston Ship Channel | 160,000 | $(0.28) |
| Q4 2024 | WAHA | 80,000 | $(0.74) |
| Q1-Q4 2025 | Houston Ship Channel | 170,000 | $(0.36) |
| Q1-Q4 2025 | WAHA | 50,000 | $(1.04) |
| Q1-Q4 2026 | Houston Ship Channel | 50,000 | $(0.29) |
As of September 30, 2024, Devon had the following open NGL derivative positions. Devon's NGL positions settle against the average of the prompt month OPIS Mont Belvieu, Texas index.
| Price Swaps | |||
|---|---|---|---|
| Period | Product | Volume (Bbls/d) | Weighted Average Price ($/Bbl) |
| Q4 2024 | Natural Gasoline | 3,000 | $69.11 |
| Q4 2024 | Normal Butane | 3,350 | $37.58 |
| Q4 2024 | Propane | 5,250 | $33.01 |
Financial Statement Presentation
All derivative financial instruments are recognized at their current fair value as either assets or liabilities in the consolidated balance sheets. Amounts related to contracts allowed to be netted upon payment subject to a master netting arrangement with the same counterparty are reported on a net basis in the consolidated balance sheets. The table below presents a summary of these positions as of September 30, 2024 and December 31, 2023.
| September 30, 2024 · December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|
| Gross Fair Value | Amounts Netted | Net Fair Value | Gross Fair Value | Amounts Netted | Net Fair Value | Balance Sheet Classification | |
| Commodity derivatives: | |||||||
| Short-term derivative asset | $153 | $(12) | $141 | $213 | $(5) | $208 | Other current assets |
| Long-term derivative asset | 32 | (5) | 27 | — | — | — | Other long-term assets |
| Short-term derivative liability | (14) | 12 | (2) | (7) | 5 | (2) | Other current liabilities |
| Long-term derivative liability | (6) | 5 | (1) | (7) | — | (7) | Other long-term liabilities |
| Total derivative asset | $165 | $— | $165 | $199 | $— | $199 | |
Share-Based Compensation
The table below presents the share-based compensation expense included in Devon’s accompanying consolidated statements of comprehensive earnings.
| Nine Months Ended September 30, | ||
|---|---|---|
| 2024 | 2023 | |
| G&A | $74 | $70 |
| Exploration expenses | 1 | — |
| Total | $75 | $70 |
| Related income tax benefit | $21 | $31 |
Under its approved long-term incentive plan, Devon grants share-based awards to its employees. The following table presents a summary of Devon’s unvested restricted stock awards and units and performance share units granted under the plan.
| Restricted Stock Awards & Units · Performance Share Units | |||||
|---|---|---|---|---|---|
| Awards/Units · WeightedAverageGrant-DateFair Value · Units · WeightedAverageGrant-DateFair Value | |||||
| (Thousands, except fair value data) | |||||
| Unvested at 12/31/23 | 4,033 | $42.10 | 1,547 | $43.25 | |
| Granted | 1,936 | $42.53 | 858 | $40.41 | |
| Vested | (1,805) | $34.83 | (1,226) | $18.08 | |
| Forfeited | (79) | $45.44 | — | $— | |
| Unvested at 9/30/24 | 4,085 | $45.45 | 1,179 | (1) | $67.38 |
(1)
A maximum of 2.4 million common shares could be awarded based upon Devon’s final TSR ranking.
The following table presents the assumptions related to the performance share units granted in 2024, as indicated in the previous summary table. The grants in the previous summary table also include the impacts of performance share units granted in a prior year that vested higher than 100% of target due to Devon's TSR performance compared to our peers.
| Grant-date fair value | $56.99 |
|---|---|
| Risk-free interest rate | 4.28% |
| Volatility factor | 46.03% |
| Contractual term (years) | 2.89 |
The following table presents a summary of the unrecognized compensation cost and the related weighted average recognition period associated with unvested awards and units as of September 30, 2024.
| Restricted Stock | Performance | |
|---|---|---|
| Awards/Units | Share Units | |
| Unrecognized compensation cost | $116 | $26 |
| Weighted average period for recognition (years) | 2.6 | 1.7 |
- Income Taxes
The following table presents Devon’s total income tax expense and a reconciliation of its effective income tax rate to the U.S. statutory income tax rate.
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Earnings before income taxes | $1,064 | $1,072 | $2,872 | $3,193 |
| Current income tax expense | $75 | $139 | $340 | $360 |
| Deferred income tax expense | 164 | 13 | 243 | 212 |
| Total income tax expense | $239 | $152 | $583 | $572 |
| U.S. statutory income tax rate | 21% | 21% | 21% | 21% |
| State income taxes | 3% | 1% | 2% | 1% |
| Income tax credits | (2%) | (8%) | (3%) | (4%) |
| Effective income tax rate | 22% | 14% | 20% | 18% |
In the first nine months of 2024 and 2023, Devon recognized income tax credits associated with its qualified research activities.
Net Earnings Per Share
The following table reconciles net earnings available to common shareholders and weighted-average common shares outstanding used in the calculations of basic and diluted net earnings per share.
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Net earnings available to common shareholders - basic and diluted | $812 | $910 | $2,252 | $2,595 |
| Common shares: | ||||
| Average common shares outstanding - basic | 622 | 637 | 626 | 640 |
| Dilutive effect of potential common shares issuable | 1 | 2 | 2 | 3 |
| Average common shares outstanding - diluted | 623 | 639 | 628 | 643 |
| Net earnings per share available to common shareholders: | ||||
| Basic | $1.31 | $1.43 | $3.60 | $4.05 |
| Diluted | $1.30 | $1.42 | $3.59 | $4.03 |
- Other Comprehensive Earnings (Loss)
Components of other comprehensive earnings (loss) consist of the following:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Pension and postretirement benefit plans: | ||||
| Beginning accumulated pension and postretirement benefits | $(122) | $(114) | $(124) | $(116) |
| Recognition of net actuarial loss and prior service cost in earnings (1) | 1 | 1 | 4 | 4 |
| Income tax expense | — | — | (1) | (1) |
| Accumulated other comprehensive loss, net of tax | $(121) | $(113) | $(121) | $(113) |
(1)
Recognition of net actuarial loss and prior service cost are included in the computation of net periodic benefit cost, which is a component of other, net in the accompanying consolidated statements of comprehensive earnings.
Supplemental Information to Statements of Cash Flows
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Changes in assets and liabilities, net: | ||||
| Accounts receivable | $41 | $(334) | $26 | $(86) |
| Other current assets | (13) | 27 | (120) | 31 |
| Other long-term assets | (9) | (31) | 24 | (13) |
| Accounts payable and revenues and royalties payable | (64) | 194 | 121 | (36) |
| Other current liabilities | 57 | 88 | (51) | (53) |
| Other long-term liabilities | 4 | (5) | (15) | (32) |
| Total | $16 | $(61) | $(15) | $(189) |
| Supplementary cash flow data: | ||||
| Interest paid | $90 | $77 | $265 | $266 |
| Income taxes paid | $92 | $50 | $476 | $309 |
Devon's non-cash investing activities for the nine months ended September 30, 2023, included approximately $150 million of contributions of other property and equipment for the formation of the Water JV.
Accounts Receivable
Components of accounts receivable include the following:
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| Oil, gas and NGL sales | $989 | $965 |
| Joint interest billings | 321 | 251 |
| Marketing and midstream revenues | 442 | 342 |
| Other | 34 | 22 |
| Gross accounts receivable | 1,786 | 1,580 |
| Allowance for doubtful accounts | (7) | (7) |
| Net accounts receivable | $1,779 | $1,573 |
- Property, Plant and Equipment
The following table presents the aggregate capitalized costs related to Devon’s oil and gas and non-oil and gas activities.
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| Property and equipment: | ||
| Proved | $52,190 | $46,659 |
| Unproved and properties under development | 3,286 | 1,279 |
| Total oil and gas | 55,476 | 47,938 |
| Less accumulated DD&A | (32,321) | (30,113) |
| Oil and gas property and equipment, net | 23,155 | 17,825 |
| Other property and equipment | 2,630 | 2,289 |
| Less accumulated DD&A | (835) | (786) |
| Other property and equipment, net (1) | 1,795 | 1,503 |
| Property and equipment, net | $24,950 | $19,328 |
(1)
$164 million and $136 million related to CDM in 2024 and 2023, respectively.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.