LOGO   

Exhibit 99.1

 

News Release   

Devon Energy Corporation

20 North Broadway

Oklahoma City, OK 73102-8260

 

Investor Contact   Shea Snyder   405 552 4782        
Media Contact   Chip Minty   405 228 8647        

DEVON ENERGY EARNS $393 MILLION IN FIRST-QUARTER 2012; OIL PRODUCTION INCREASES 26 PERCENT

OKLAHOMA CITY—May 2, 2012—Devon Energy Corporation (NYSE:DVN) today reported net earnings of $393 million for the quarter ended March 31, 2012, or $0.97 per common share ($0.97 per diluted share). This compares with first-quarter 2011 net earnings of $416 million, or $0.97 per common share ($0.97 per diluted share).

Devon’s first-quarter 2012 financial results were impacted by certain items securities analysts typically exclude from their published estimates. Adjusting for these items, the company earned $427 million or $1.05 per diluted share in the first quarter of 2012. The adjusting items are discussed in more detail later in this news release.

Devon’s first-quarter 2012 earnings were significantly affected by unusually wide Canadian oil price differentials. Following the end of the quarter, Canadian oil differentials have begun to normalize.

Strong Oil Growth Drives Record Production

Total production of oil, natural gas and natural gas liquids averaged 694,000 oil-equivalent barrels (Boe) per day in the first quarter of 2012. This is the highest daily production rate in history from the company’s North American onshore properties and represents a 10 percent increase compared to the year-ago quarter. Record production from the company’s cornerstone development properties, including the Permian Basin, Jackfish, Cana-Woodford and Barnett Shale, drove the strong first quarter performance.

Devon’s first quarter liquids production increased for the sixth consecutive quarter to 256,000 Boe per day. This growth was led by a 26 percent year-over-year increase in oil production.

Sales of oil, natural gas and natural gas liquids, before the impact of hedges, increased 3 percent to $1.9 billion in the first quarter of 2012. Cash settlements related to oil and natural gas hedges increased revenues by $158 million or $2.50 per Boe in the first-quarter 2012.

Marketing and midstream operating profit was $112 million in the first quarter of 2012. This was a 7 percent decrease compared with the first-quarter 2011. The decrease was attributable to lower natural gas and natural gas liquids prices.

Permian Basin Activity and Production Growth Lead Operating Highlights

 

   

Devon continued to aggressively ramp-up activity in the Permian Basin in the first quarter. Since year-end the company has added five operated rigs and now has 21 rigs running in the basin.

 

   

Permian Basin oil production increased 32 percent over the first-quarter 2011. Liquids production accounted for 76 percent of the 56,000 Boe per day produced in the Permian Basin during the first quarter.


   

Additionally, Devon recently enhanced its leasehold position in the Permian Basin by assembling a 500,000 net acre position in the Cline Shale light-oil play. The company is currently drilling its first horizontal well in the Cline and expects to drill 15 wells in 2012.

 

   

Also in the Permian, Devon completed 16 operated Bone Spring wells in the first quarter. Initial daily production averaged 580 Boe per day per well.

 

   

Net production from Devon’s Jackfish 1 and Jackfish 2 oil sands projects in Canada averaged a record 46,000 barrels per day in the first quarter, representing a 55 percent increase over the year-ago quarter. The company’s Jackfish 2 production is now at 21,000 barrels per day and will continue to ramp-up throughout 2012.

 

   

Construction of Devon’s third Jackfish oil sands project is now approximately 30 percent complete. Jackfish 3 is expected to produce 35,000 barrels per day before royalties for more than 20 years. Plant startup is targeted for late 2014.

 

   

The company’s Cana-Woodford Shale production averaged a record 271 million cubic feet of natural gas equivalent per day in the first quarter of 2012. Liquids production averaged 13,000 barrels per day, an 80 percent year-over-year increase.

 

   

Net liquids production from the Barnett Shale increased more than 20 percent compared to the year-ago quarter to 52,500 barrels per day, accounting for 23 percent of total Barnett production. In aggregate, net production reached a record 1.37 billion cubic feet of natural gas equivalent per day in the first quarter.

 

   

Devon brought seven operated Granite Wash wells online in the first quarter. Initial production from these wells averaged 1,650 Boe per day. The company has an average working interest of 73 percent in these wells.

 

   

In the first quarter, the company continued to capture acreage in new oil-focused opportunities. Devon has now contracted for or leased 250,000 net acres in an undisclosed position. The company is targeting 500,000 net acres in this play.

Cost Containment Efforts Partially Offset Rising Costs

First-quarter 2012 expenses increased compared to the year-ago quarter due to rising oilfield service and supply costs. Compared to the first quarter of 2011, the company’s total pre-tax cash costs increased 5 percent to $13.80 per Boe. The company’s successful cost management efforts and efficient operations partially offset the full impact of industry inflation and a shift towards oil projects. In general, oil projects are more expensive to develop and have higher operating costs than gas production.

Lease operating expenses (LOE) were $514 million in the first quarter. On a unit of production basis, LOE increased 9 percent compared with the first-quarter 2011 and was 2 percent higher than the fourth-quarter 2011. The increase in LOE reflects rising industry costs coupled with increased activity levels in oil-focused basins.

Taxes other than income decreased 6 percent to $102 million in the first quarter of 2012. The year-over-year decrease was driven by lower ad valorem and production taxes.

Interest expense for the first quarter totaled $87 million, a $6 million increase over the first quarter of 2011. Higher average debt balances drove the increase.

First-quarter general and administrative expenses were $168 million, or $2.67 per Boe. This compares with $2.29 per Boe in the first quarter of 2011. Higher personnel costs were the largest contributor to the increase. Devon has increased the size of its workforce to support its expanding exploration and development activity.

Compared with the first-quarter 2011, depreciation, depletion and amortization expense (DD&A) increased 21 percent to $10.78 per Boe. Inflation in industry costs and increased investment in oil-focused projects drove DD&A expense higher.

 

Page 2 of 11


Balance Sheet and Liquidity Remain Strong

In the first quarter of 2012, Devon generated cash flow before balance sheet changes of $1.4 billion. On a per share basis, this represents a 3 percent increase in cash flow compared to the first-quarter 2011. At March 31, 2012, the company’s cash and short-term investments totaled $7.1 billion, and its net debt to adjusted capitalization was 15 percent.

Devon Adds Oil and Gas Hedges in 2012 and 2013

The strong oil price environment has provided Devon the opportunity to add attractive oil hedges for 2013. The company has entered into various swap and collar contracts to hedge 72,000 barrels per day of oil production. Of this total, 31,000 barrels per day are swapped at a weighted average price of $104 per barrel. The remaining 41,000 barrels per day utilize costless collars with a weighted average ceiling of $117 per barrel and a floor of $91 per barrel. For the remainder of 2012, the company has 109,000 barrels per day of oil production hedged, or roughly 70 percent of forecasted oil production, at a weighted average floor price of $95 per barrel.

The company has also recently bolstered its natural gas hedging position. For the remaining three quarters of 2012, Devon has approximately 1 billion cubic feet per day protected at a weighted average floor price of $4.42 per thousand cubic feet. This represents about 40 percent of Devon’s 2012 forecasted gas production.

Non-GAAP Reconciliations

Pursuant to regulatory disclosure requirements, Devon is required to reconcile non-GAAP financial measures to the related GAAP information (GAAP refers to generally accepted accounting principles). Cash flow before balance sheet changes, net debt and adjusted capitalization are non-GAAP financial measures referenced within this release. Reconciliations of these non-GAAP measures are provided on page 11.

Items Excluded from Published Earnings Estimates

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. The following tables summarize the first-quarter 2012 effects of these items on earnings and cash flow.

 

     Quarter Ended March 31, 2012  
     Before-Tax      After-Tax  

Net earnings (GAAP)

      $ 393   

Adjustments on asset sales—discontinued operations

     16         21   

Oil and gas derivatives

     13         8   

Interest rate and other financial instruments

     6         5   
  

 

 

    

 

 

 

Adjusted earnings (Non-GAAP)

      $ 427   
     

 

 

 

Diluted share count

        405   
     

 

 

 

Adjusted diluted earnings per share (Non-GAAP)

      $ 1.05   
     

 

 

 

Cash flow before balance sheet changes (Non-GAAP)

      $ 1,356   

Adjustments on asset sales—discontinued operations

        (7
     

 

 

 

Adjusted cash flow before balance sheet changes (Non-GAAP)

      $ 1,349   
     

 

 

 

Conference Call to be Webcast Today

Devon will discuss its first-quarter 2012 financial and operating results in a conference call webcast today. The webcast will begin at 10 a.m. Central Time (11 a.m. Eastern Time). The webcast may be accessed from Devon’s internet home page at www.devonenergy.com.

This press release includes "forward-looking statements" as defined by the Securities and Exchange Commission. Such statements are those concerning strategic plans, expectations and objectives for future operations. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that the company expects, believes or anticipates will or may occur in the future are forward-looking statements. Such

 

Page 3 of 11


statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the company. Statements regarding future drilling and production are subject to all of the risks and uncertainties normally incident to the exploration for and development and production of oil and gas. These risks include, but are not limited to the volatility of oil, natural gas and NGL prices; uncertainties inherent in estimating oil, natural gas and NGL reserves; drilling risks; environmental risks; and political or regulatory changes. Investors are cautioned that any such statements are not guarantees of future performance and that actual results or developments may differ materially from those projected in the forward-looking statements. The forward-looking statements in this press release are made as of the date of this press release, even if subsequently made available by Devon on its website or otherwise. Devon does not undertake any obligation to update the forward-looking statements as a result of new information, future events or otherwise.

The United States Securities and Exchange Commission permits oil and gas companies, in their filings with the SEC, to disclose only proved, probable and possible reserves that meet the SEC's definitions for such terms, and price and cost sensitivities for such reserves, and prohibits disclosure of resources that do not constitute such reserves. This release may contain certain terms, such as resource potential and exploration target size. These estimates are by their nature more speculative than estimates of proved, probable and possible reserves and accordingly are subject to substantially greater risk of being actually realized. The SEC guidelines strictly prohibit us from including these estimates in filings with the SEC. U.S. investors are urged to consider closely the disclosure in our Form 10-K for the fiscal year ended December 31, 2011, available from us at Devon Energy Corporation, Attn. Investor Relations, 333 West Sheridan, Oklahoma City, OK 73102. You can also obtain this form from the SEC by calling 1-800-SEC-0330 or from the SEC’s website at www.sec.gov.

Devon Energy Corporation is an Oklahoma City-based independent energy company engaged in oil and gas exploration and production. Devon is a leading U.S.-based independent oil and gas producer and is included in the S&P 500 Index. For more information about Devon, please visit our website at www.devonenergy.com.

 

Page 4 of 11


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

PRODUCTION (net of royalties)

 

     Quarter Ended  
     March 31,  
Excludes discontinued operations    2012      2011  

Total Period Production

     

Natural Gas (Bcf)

     

United States

     188.5         176.8   

Canada

     50.7         51.2   
  

 

 

    

 

 

 

Total Natural Gas

     239.2         228.0   
  

 

 

    

 

 

 

Oil (MMBbls)

     

United States

     5.0         3.6   

Canada

     7.9         6.5   
  

 

 

    

 

 

 

Total Oil

     12.9         10.1   
  

 

 

    

 

 

 

Natural Gas Liquids (MMBbls)

     

United States

     9.3         7.6   

Canada

     1.0         0.9   
  

 

 

    

 

 

 

Total Natural Gas Liquids

     10.3         8.5   
  

 

 

    

 

 

 

Oil Equivalent (MMBoe)

     

United States

     45.7         40.7   

Canada

     17.4         15.9   
  

 

 

    

 

 

 

Total Oil Equivalent

     63.1         56.6   
  

 

 

    

 

 

 

Average Daily Production

     

Natural Gas (MMcf)

     

U.S.

     2,071.8         1,964.1   

Canada

     556.4         568.9   
  

 

 

    

 

 

 

Total Natural Gas

     2,628.2         2,533.0   
  

 

 

    

 

 

 

Oil (MBbls)

     

United States

     54.7         40.7   

Canada

     87.3         71.9   
  

 

 

    

 

 

 

Total Oil

     142.0         112.6   
  

 

 

    

 

 

 

Natural Gas Liquids (MBbls)

     

United States

     102.1         84.1   

Canada

     11.4         9.9   
  

 

 

    

 

 

 

Total Natural Gas Liquids

     113.5         94.0   
  

 

 

    

 

 

 

Oil Equivalent (MBoe)

     

United States

     502.2         452.2   

Canada

     191.4         176.6   
  

 

 

    

 

 

 

Total Oil Equivalent

     693.6         628.8   
  

 

 

    

 

 

 

 

Page 5 of 11


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

BENCHMARK PRICES

     Quarter Ended  
     March 31,  

(average prices)

   2012      2011  

Natural Gas ($/Mcf)—Henry Hub

   $ 2.72       $ 4.11   

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

   $ 102.87       $ 94.11   
  

 

 

    

 

 

 

 

     Oil     Gas      NGLs      Total  

Quarter Ended March 31, 2012

   (Per Bbl)     (Per Mcf)      (Per Bbl)      (Per Boe)  

United States

   $ 99.35      $ 2.28       $ 33.37       $ 27.03   

Canada

   $ 62.29      $ 2.54       $ 54.18       $ 39.00   
  

 

 

   

 

 

    

 

 

    

 

 

 

Realized price without hedges

   $ 76.58      $ 2.34       $ 35.46       $ 30.33   

Cash settlements

   $ (0.44   $ 0.68       $ 0.03       $ 2.50   
  

 

 

   

 

 

    

 

 

    

 

 

 

Realized price, including cash settlements

   $ 76.14      $ 3.02       $ 35.49       $ 32.83   
  

 

 

   

 

 

    

 

 

    

 

 

 

 

     Oil     Gas      NGLs      Total  

Quarter Ended March 31, 2011

   (Per Bbl)     (Per Mcf)      (Per Bbl)      (Per Boe)  

United States

   $ 88.73      $ 3.50       $ 35.41       $ 29.77   

Canada

   $ 60.86      $ 4.03       $ 54.18       $ 40.78   
  

 

 

   

 

 

    

 

 

    

 

 

 

Realized price without hedges

   $ 70.95      $ 3.62       $ 37.39       $ 32.86   

Cash settlements

   $ (0.48   $ 0.39       $ 0.06       $ 1.52   
  

 

 

   

 

 

    

 

 

    

 

 

 

Realized price, including cash settlements

   $ 70.47      $ 4.01       $ 37.45       $ 34.38   
  

 

 

   

 

 

    

 

 

    

 

 

 

 

CAPITAL EXPENDITURES (in millions)

Quarter Ended March 31, 2012

   United States      Canada      Total  

Capital Expenditures

        

Exploration

   $ 210         145       $ 355   

Development

     939         318         1,257   
  

 

 

    

 

 

    

 

 

 

Exploration and development capital

   $ 1,149         463       $ 1,612   

Capitalized G&A

           90   

Capitalized interest

           10   

Midstream capital

           111   

Other capital

           124   
        

 

 

 

Total Continuing Operations

         $ 1,947   
        

 

 

 

Discontinued operations

           12   
        

 

 

 

Total Operations

         $ 1,959   
        

 

 

 

 

Page 6 of 11


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

CONSOLIDATED STATEMENTS OF OPERATIONS

 

     Quarter Ended  
     March 31,  
(in millions, except per share amounts)    2012     2011  

Revenues

    

Oil, gas, and NGL sales

   $ 1,915      $ 1,860   

Oil, gas, and NGL derivatives

     145        (168

Marketing and midstream revenues

     437        455   
  

 

 

   

 

 

 

Total revenues

     2,497        2,147   
  

 

 

   

 

 

 

Expenses and other, net

    

Lease operating expenses

     514        424   

Marketing and midstream operating costs and expenses

     325        333   

Depreciation, depletion and amortization

     680        506   

General and administrative expenses

     168        130   

Taxes other than income taxes

     102        108   

Interest expense

     87        81   

Restructuring costs

     —          (5

Other, net

     10        (10
  

 

 

   

 

 

 

Total expenses and other, net

     1,886        1,567   
  

 

 

   

 

 

 

Earnings from continuing operations before income taxes

     611        580   

Current income tax expense (benefit)

     18        (89

Deferred income tax expense

     179        280   
  

 

 

   

 

 

 

Earnings from continuing operations

     414        389   
  

 

 

   

 

 

 

Earnings (loss) from discontinued operations, net of income tax expense

     (21     27   
  

 

 

   

 

 

 

Net earnings

   $ 393      $ 416   
  

 

 

   

 

 

 

Basic net earnings per share

    

Basic earnings from continuing operations per share

   $ 1.03      $ 0.91   

Basic earnings (loss) from discontinued operations per share

     (0.06     0.06   
  

 

 

   

 

 

 

Basic net earnings per share

   $ 0.97      $ 0.97   
  

 

 

   

 

 

 

Diluted net earnings per share

    

Diluted earnings from continuing operations per share

   $ 1.03      $ 0.91   

Diluted earnings (loss) from discontinued operations per share

     (0.06     0.06   
  

 

 

   

 

 

 

Diluted net earnings per share

   $ 0.97      $ 0.97   
  

 

 

   

 

 

 

Weighted average common shares outstanding

    

Basic

     404        428   

Diluted

     405        430   

 

Page 7 of 11


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

     Quarter Ended March 31,  
(in millions)    2012     2011  

Cash Flows From Operating Activities

    

Net earnings

   $ 393      $ 416   

Earnings from discontinued operations, net of tax

     21        (27

Adjustments to reconcile earnings from continuing operations to net cash provided by operating activities:

    

Depreciation, depletion and amortization

     680        506   

Deferred income tax expense

     179        280   

Unrealized change in fair value of financial instruments

     22        253   

Other noncash charges

     54        36   
  

 

 

   

 

 

 

Net cash from operating activities before balance sheet changes

     1,349        1,464   

Net increase in working capital

     (321     (171

Increase in long—term other assets

     (12     (4

Decrease in long—term other liabilities

     (16     (23
  

 

 

   

 

 

 

Cash from operating activities—continuing operations

     1,000        1,266   

Cash from operating activities—discontinued operations

     26        (6
  

 

 

   

 

 

 

Net cash from operating activities

     1,026        1,260   
  

 

 

   

 

 

 

Cash Flows From Investing Activities

    

Capital expenditures

     (2,088     (1,827

Purchases of short—term investments

     (827     (1,636

Redemptions of short—term investments

     1,048        145   

Other

     (1     (4
  

 

 

   

 

 

 

Cash from investing activities—continuing operations

     (1,868     (3,322

Cash from investing activities—discontinued operations

     58        (52
  

 

 

   

 

 

 

Net cash from investing activities

     (1,810     (3,374
  

 

 

   

 

 

 

Cash Flows From Financing Activities

    

Net commercial paper borrowings

     357        1,197   

Credit facility borrowings

     750        —     

Proceeds from stock option exercises

     20        88   

Repurchases of common stock

     —          (706

Dividends paid on common stock

     (80     (68

Excess tax benefits related to share-based compensation

     1        9   
  

 

 

   

 

 

 

Net cash from financing activities

     1,048        520   
  

 

 

   

 

 

 

Effect of exchange rate changes on cash

     9        20   
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     273        (1,574

Cash and cash equivalents at beginning of period

     5,555        3,290   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 5,828      $ 1,716   
  

 

 

   

 

 

 

 

Page 8 of 11


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

CONSOLIDATED BALANCE SHEETS

 

     March 31,     December 31,  
(in millions)    2012     2011  

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 5,828      $ 5,555   

Short-term investments

     1,282        1,503   

Accounts receivable

     1,107        1,379   

Other current assets

     861        868   
  

 

 

   

 

 

 

Total current assets

     9,078        9,305   
  

 

 

   

 

 

 

Property and equipment, at cost:

    

Oil and gas, based on full cost accounting:

    

Subject to amortization

     64,272        61,696   

Not subject to amortization

     3,896        3,982   
  

 

 

   

 

 

 

Total oil and gas

     68,168        65,678   

Other

     5,341        5,098   
  

 

 

   

 

 

 

Total property and equipment, at cost

     73,509        70,776   

Less accumulated depreciation, depletion and amortization

     (46,948     (46,002
  

 

 

   

 

 

 

Property and equipment, net

     26,561        24,774   
  

 

 

   

 

 

 

Goodwill

     6,067        6,013   

Other long-term assets

     899        1,025   
  

 

 

   

 

 

 

Total Assets

   $ 42,605      $ 41,117   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Current liabilities:

    

Accounts payable

   $ 1,079      $ 1,471   

Revenues and royalties payable

     513        678   

Short-term debt

     4,120        3,811   

Other current liabilities

     550        778   
  

 

 

   

 

 

 

Total current liabilities

     6,262        6,738   
  

 

 

   

 

 

 

Long-term debt

     6,719        5,969   

Asset retirement obligations

     1,944        1,496   

Other long-term liabilities

     752        721   

Deferred income taxes

     4,972        4,763   
  

 

 

   

 

 

 

Stockholders’ equity:

    

Common stock

     40        40   

Additional paid-in capital

     3,564        3,507   

Retained earnings

     16,621        16,308   

Accumulated other comprehensive earnings

     1,731        1,575   
  

 

 

   

 

 

 

Total Stockholders’ Equity

     21,956        21,430   
  

 

 

   

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 42,605      $ 41,117   
  

 

 

   

 

 

 

Common Shares Outstanding

     404        404   
  

 

 

   

 

 

 

 

Page 9 of 11


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

COMPANY OPERATED RIGS

 

     Quarter Ended  
     March 31,  
     2012      2011  

Number of Company Operated Rigs Running

     

United States

     67         70   

Canada

     3         5   
  

 

 

    

 

 

 

Total

     70         75   
  

 

 

    

 

 

 

KEY OPERATING STATISTICS BY REGION

 

     Avg. Production      Operated Rigs at      Gross Wells  
Quarter Ended March 31, 2012    (MBOED)      March 31, 2012      Drilled  

Barnett Shale

     229.1         12         95   

Canadian Oilsands—Jackfish / Pike

     46.1         1         8   

Cana-Woodford Shale

     45.1         16         44   

Granite Wash

     18.6         3         16   

Gulf Coast / East Texas

     65.7         6         11   

Lloydminster

     38.8         —           49   

Permian Basin

     56.3         20         63   

Rocky Mountains

     62.6         4         7   

Other

     131.3         8         44   
  

 

 

    

 

 

    

 

 

 

Total

     693.6         70         337   
  

 

 

    

 

 

    

 

 

 

 

Page 10 of 11


DEVON ENERGY CORPORATION

FINANCIAL AND OPERATIONAL INFORMATION

NON-GAAP FINANCIAL MEASURES

The United States Securities and Exchange Commission has adopted disclosure requirements for public companies such as Devon concerning Non-GAAP financial measures. (GAAP refers to generally accepted accounting principles). The company must reconcile the Non-GAAP financial measure to related GAAP information. Cash flow before balance sheet changes is a Non-GAAP financial measure. Devon believes cash flow before balance sheet changes is relevant because it is a measure of cash available to fund the company’s capital expenditures, dividends and to service its debt. Cash flow before balance sheet changes is also used by certain securities analysts as a measure of Devon’s financial results.

RECONCILIATION TO GAAP INFORMATION

 

     Quarter Ended  
     March 31,  

(in millions)

   2012     2011  

Net Cash Provided By Operating Activities (GAAP)

   $  1,026      $  1,260   
  

 

 

   

 

 

 

Changes in assets and liabilities—continuing operations

     349        198   

Changes in assets and liabilities—discontinued operations

     (19     30   
  

 

 

   

 

 

 

Cash flow before balance sheet changes (Non-GAAP)

   $ 1,356      $ 1,488   
  

 

 

   

 

 

 

Devon believes that using net debt for the calculation of “net debt to adjusted capitalization” provides a better measure than using debt. Devon defines net debt as debt less cash, cash equivalents and short-term investments. Devon believes that netting these sources of cash against debt provides a clearer picture of the future demands on cash to repay debt.

RECONCILIATION TO GAAP INFORMATION

 

     March 31,  

(in millions)

   2012      2011  

Total debt (GAAP)

   $ 10,839       $ 6,803   

Adjustments:

     

Cash and short-term investments

     7,110         3,352   
  

 

 

    

 

 

 

Net debt (Non-GAAP)

   $ 3,729       $ 3,451   
  

 

 

    

 

 

 

Total debt

   $ 10,839       $ 6,803   

Stockholders’ equity

     21,956         19,229   
  

 

 

    

 

 

 

Total capitalization (GAAP)

   $ 32,795       $ 26,032   
  

 

 

    

 

 

 

Net debt

   $ 3,729       $ 3,451   

Stockholders’ equity

     21,956         19,229   
  

 

 

    

 

 

 

Adjusted capitalization (Non-GAAP)

   $ 25,685       $ 22,680   
  

 

 

    

 

 

 

 

Page 11 of 11