Devon Energy 10-Q 2022-03-31
Filed 2022-05-03. 8 sections, 141K characters. Original on sec.gov · Markdown · JSON
Cover and table of contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
(Mark One)
| ☑ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2022
or
| ☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number 001-32318

DEVON ENERGY CORPORATION
(Exact name of registrant as specified in its charter)
| Delaware | 73-1567067 | |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer identification No.) | |
| 333 West Sheridan Avenue**,** Oklahoma City**,** Oklahoma | 73102-5015 | |
| (Address of principal executive offices) | (Zip code) |
Registrant’s telephone number, including area code: (405) 235-3611
Former name, address and former fiscal year, if changed from last report: Not applicable
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol | 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 (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☑ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☑ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | ☑ | Accelerated filer | ☐ | Non-accelerated filer | ☐ | |||
| Smaller reporting company | ☐ | 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. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☑
On April 20, 2022, 660.0 million shares of common stock were outstanding.
DEVON ENERGY CORPORATION
FORM 10-Q
TABLE OF CONTENTS
DEFINI****TIONS
Unless the context otherwise indicates, references to “us,” “we,” “our,” “ours,” “Devon,” the “Company” and “Registrant” refer to Devon Energy Corporation and its consolidated subsidiaries. All monetary values, other than per unit and per share amounts, are stated in millions of U.S. dollars unless otherwise specified. In addition, the following are other abbreviations and definitions of certain terms used within this Quarterly Report on Form 10-Q:
“Bbl” or “Bbls” means barrel or barrels.
“Boe” means barrel of oil equivalent. Gas proved reserves and production are converted to Boe, at the pressure and temperature base standard of each respective state in which the gas is produced, at the rate of six Mcf of gas per Bbl of oil, based upon the approximate relative energy content of gas and oil. NGL proved reserves and production are converted to Boe on a one-to-one basis with oil.
“Btu” means British thermal units, a measure of heating value.
“Canada” means the division of Devon encompassing oil and gas properties located in Canada. On June 27, 2019, all of Devon’s Canadian operating assets and operations were divested. All dollar amounts associated with Canada are in U.S. dollars, unless stated otherwise.
“Catalyst” means Catalyst Midstream Partners, LLC.
“CDM” means Cotton Draw Midstream, L.L.C.
“DD&A” means depreciation, depletion and amortization expenses.
“ESG” means environmental, social and governance.
“G&A” means general and administrative expenses.
“GAAP” means U.S. generally accepted accounting principles.
“Inside FERC” refers to the publication Inside FERC’s Gas Market Report.
“LOE” means lease operating expenses.
“MBbls” means thousand barrels.
“MBoe” means thousand Boe.
“Mcf” means thousand cubic feet.
“Merger” means the merger of Merger Sub with and into WPX, with WPX continuing as the surviving corporation and a wholly-owned subsidiary of the Company, pursuant to the terms of the Merger Agreement.
“Merger Agreement” means that certain Agreement and Plan of Merger, dated September 26, 2020, by and among the Company, Merger Sub and WPX.
“Merger Sub” means East Merger Sub, Inc., a wholly-owned subsidiary of the Company.
“MMBoe” means million Boe.
“MMBtu” means million Btu.
“MMcf” means million cubic feet.
“N/M” means not meaningful.
“NGL” or “NGLs” means natural gas liquids.
“NYMEX” means New York Mercantile Exchange.
“OPEC” means Organization of the Petroleum Exporting Countries.
“SEC” means United States Securities and Exchange Commission.
“Senior Credit Facility” means Devon’s syndicated unsecured revolving line of credit, effective as of October 5, 2018.
“TSR” means total shareholder return.
“U.S.” means United States of America.
“VIE” means variable interest entity.
“WPX” means WPX Energy, Inc.
“WTI” means West Texas Intermediate.
“/Bbl” means per barrel.
“/d” means per day.
“/MMBtu” means per MMBtu.
INFORMATION REGARDING FORWARD-LOOKING STATEMENTS
This report includes “forward-looking statements” as defined by the SEC. 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 report 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;
risks relating to the COVID-19 pandemic or other future pandemics;
uncertainties inherent in estimating oil, gas and NGL reserves;
the extent to which we are successful in acquiring and discovering additional reserves;
regulatory restrictions, compliance costs and other risks relating to governmental regulation, including with respect to environmental matters;
risks related to regulatory, social and market efforts to address climate change;
the uncertainties, costs and risks involved in our operations, including as a result of employee misconduct;
risks related to our hedging activities;
counterparty credit risks;
risks relating to our indebtedness;
cyberattack risks;
our limited control over third parties who operate some of our oil and gas properties;
midstream capacity constraints and potential interruptions in production;
the extent to which insurance covers any losses we may experience;
competition for assets, materials, people and capital;
risks related to investors attempting to effect change;
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 this report, our 2021 Annual Report on Form 10-K and our other filings 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 assume no duty to update or revise our forward-looking statements based on new information, future events or otherwise.
Part I. Financial Information
Item 1. Financial Statements
DEVON ENERGY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS
| Three Months Ended March 31, | ||||||||
| 2022 | 2021 | |||||||
| (Unaudited) | ||||||||
| Oil, gas and NGL sales | $ | 3,175 | $ | 1,757 | ||||
| Oil, gas and NGL derivatives | (683 | ) | (528 | ) | ||||
| Marketing and midstream revenues | 1,320 | 821 | ||||||
| Total revenues | 3,812 | 2,050 | ||||||
| Production expenses | 618 | 458 | ||||||
| Exploration expenses | 2 | 3 | ||||||
| Marketing and midstream expenses | 1,324 | 842 | ||||||
| Depreciation, depletion and amortization | 489 | 467 | ||||||
| Asset dispositions | (1 | ) | (32 | ) | ||||
| General and administrative expenses | 94 | 107 | ||||||
| Financing costs, net | 85 | 77 | ||||||
| Restructuring and transaction costs | — | 189 | ||||||
| Other, net | (61 | ) | (29 | ) | ||||
| Total expenses | 2,550 | 2,082 | ||||||
| Earnings (loss) before income taxes | 1,262 | (32 | ) | |||||
| Income tax expense (benefit) | 267 | (248 | ) | |||||
| Net earnings | 995 | 216 | ||||||
| Net earnings attributable to noncontrolling interests | 6 | 3 | ||||||
| Net earnings attributable to Devon | $ | 989 | $ | 213 | ||||
| Net earnings per share: | ||||||||
| Basic net earnings per share: | $ | 1.48 | $ | 0.33 | ||||
| Diluted net earnings per share: | $ | 1.48 | $ | 0.32 | ||||
| Comprehensive earnings: | ||||||||
| Net earnings | $ | 995 | $ | 216 | ||||
| Other comprehensive earnings, net of tax: | ||||||||
| Pension and postretirement plans | 1 | 23 | ||||||
| Other comprehensive earnings, net of tax | 1 | 23 | ||||||
| Comprehensive earnings: | $ | 996 | $ | 239 | ||||
| Comprehensive earnings attributable to noncontrolling interests | 6 | 3 | ||||||
| Comprehensive earnings attributable to Devon | $ | 990 | $ | 236 |
See accompanying notes to consolidated financial statements
DEVON ENERGY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEM****ENTS OF CASH FLOWS
| Three Months Ended March 31, | ||||||||
| 2022 | 2021 | |||||||
| (Unaudited) | ||||||||
| Cash flows from operating activities: | ||||||||
| Net earnings | $ | 995 | $ | 216 | ||||
| Adjustments to reconcile net earnings to net cash from operating activities: | ||||||||
| Depreciation, depletion and amortization | 489 | 467 | ||||||
| Leasehold impairments | 1 | 1 | ||||||
| Amortization of liabilities | (6 | ) | (7 | ) | ||||
| Total losses on commodity derivatives | 683 | 528 | ||||||
| Cash settlements on commodity derivatives | (344 | ) | (232 | ) | ||||
| Gains on asset dispositions | (1 | ) | (32 | ) | ||||
| Deferred income tax expense (benefit) | 164 | (243 | ) | |||||
| Share-based compensation | 20 | 41 | ||||||
| Early retirement of debt | — | (20 | ) | |||||
| Other | (21 | ) | — | |||||
| Changes in assets and liabilities, net | (143 | ) | (127 | ) | ||||
| Net cash from operating activities | 1,837 | 592 | ||||||
| Cash flows from investing activities: | ||||||||
| Capital expenditures | (537 | ) | (499 | ) | ||||
| Acquisitions of property and equipment | (1 | ) | — | |||||
| Divestitures of property and equipment | 26 | 15 | ||||||
| WPX acquired cash | — | 344 | ||||||
| Distributions from equity method investments | 8 | 10 | ||||||
| Contributions to equity method investments | (22 | ) | — | |||||
| Net cash from investing activities | (526 | ) | (130 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Repayments of long-term debt | — | (533 | ) | |||||
| Early retirement of debt | — | (27 | ) | |||||
| Repurchases of common stock | (211 | ) | — | |||||
| Dividends paid on common stock | (667 | ) | (203 | ) | ||||
| Distributions to noncontrolling interests | (8 | ) | (4 | ) | ||||
| Acquisition of noncontrolling interests | — | (24 | ) | |||||
| Shares exchanged for tax withholdings and other | (73 | ) | (33 | ) | ||||
| Net cash from financing activities | (959 | ) | (824 | ) | ||||
| Effect of exchange rate changes on cash | 2 | 3 | ||||||
| Net change in cash, cash equivalents and restricted cash | 354 | (359 | ) | |||||
| Cash, cash equivalents and restricted cash at beginning of period | 2,271 | 2,237 | ||||||
| Cash, cash equivalents and restricted cash at end of period | $ | 2,625 | $ | 1,878 | ||||
| Reconciliation of cash, cash equivalents and restricted cash: | ||||||||
| Cash and cash equivalents | $ | 2,459 | $ | 1,683 | ||||
| Restricted cash | 166 | 195 | ||||||
| Total cash, cash equivalents and restricted cash | $ | 2,625 | $ | 1,878 |
See accompanying notes to consolidated financial statements
DEVON ENERGY CORPORATION AND SUBSIDIARIES
CONSOLIDATED B****ALANCE SHEETS
| March 31, 2022 | December 31, 2021 | |||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash, cash equivalents and restricted cash | $ | 2,625 | $ | 2,271 | ||||
| Accounts receivable | 2,002 | 1,543 | ||||||
| Other current assets | 346 | 435 | ||||||
| Total current assets | 4,973 | 4,249 | ||||||
| Oil and gas property and equipment, based on successful efforts accounting, net | 13,566 | 13,536 | ||||||
| Other property and equipment, net ($119 million and $111 million related to CDM in 2022 and 2021, respectively) | 1,508 | 1,472 | ||||||
| Total property and equipment, net | 15,074 | 15,008 | ||||||
| Goodwill | 753 | 753 | ||||||
| Right-of-use assets | 229 | 235 | ||||||
| Investments | 416 | 402 | ||||||
| Other long-term assets | 333 | 378 | ||||||
| Total assets | $ | 21,778 | $ | 21,025 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 576 | $ | 500 | ||||
| Revenues and royalties payable | 1,672 | 1,456 | ||||||
| Other current liabilities | 1,506 | 1,131 | ||||||
| Total current liabilities | 3,754 | 3,087 | ||||||
| Long-term debt | 6,471 | 6,482 | ||||||
| Lease liabilities | 251 | 252 | ||||||
| Asset retirement obligations | 443 | 468 | ||||||
| Other long-term liabilities | 974 | 1,050 | ||||||
| Deferred income taxes | 450 | 287 | ||||||
| Stockholders' equity: | ||||||||
| Common stock, $0.10 par value. Authorized 1.0 billion shares; issued661 million and 663 million shares in 2022 and 2021, respectively | 66 | 66 | ||||||
| Additional paid-in capital | 7,371 | 7,636 | ||||||
| Retained earnings | 2,013 | 1,692 | ||||||
| Accumulated other comprehensive loss | (131 | ) | (132 | ) | ||||
| Treasury stock, at cost, 0.3 million shares in 2022 | (19 | ) | — | |||||
| Total stockholders’ equity attributable to Devon | 9,300 | 9,262 | ||||||
| Nonco |
Showing the first 8K of 62K characters. Open the full section
Item 2. . Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis addresses material changes in our results of operations for the three-month period ended March 31, 2022 compared to previous periods and in our financial condition and liquidity since December 31, 2021. For information regarding our critical accounting policies and estimates, see our 2021 Annual Report on Form 10-K under “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Executive Over****view
The Merger has helped us become a leading unconventional oil producer in the U.S., with an asset base underpinned by premium acreage in the economic core of the Delaware Basin. This strategic combination accelerated our transition to a cash-return business model, including the implementation of a fixed plus variable dividend strategy. We remain focused on building economic value by executing on our strategic priorities of moderating growth, emphasizing capital efficiencies, maintaining and improving operational and corporate synergies, reducing reinvestment rates to maximize free cash flow, maintaining low leverage, delivering cash returns to our shareholders and pursuing ESG excellence. Our recent performance highlights for these priorities include the following items:
First quarter oil production totaled 288 MBbls/d, exceeding our plan by 1%.
As of March 31, 2022, have completed approximately 40% of our authorized $2.0 billion share repurchase program, with approximately 4.0 million of our common shares repurchased in the first quarter of 2022 for approximately $230 million, or $57.74 per share.
Exited the first quarter with $5.6 billion of liquidity, including $2.6 billion of cash, with no debt maturities until the third quarter of 2023.
Generated $1.8 billion of operating cash flow in the first quarter of 2022.
Including variable dividends, paid dividends of approximately $667 million in the first quarter of 2022 and have declared $838 million of dividends to be paid in the second quarter of 2022.
We remain committed to capital discipline and delivering the objectives that underpin our current plan. Those objectives prioritize value creation through moderated capital investment and production growth, particularly with a view of the steep backwardation in commodity prices, supply chain constraints and the economic uncertainty arising from recent geopolitical events.
Commodity prices strengthened throughout 2021 and oil prices continued to increase in the first quarter of 2022, which has significantly improved our earnings and cash flow generation. The increase in commodity prices during 2021 was primarily driven by increased demand resulting from the initial recovery from the COVID-19 pandemic, as well as OPEC+ and other oil and natural gas producers not rapidly increasing production levels. The military conflict between Russia and Ukraine and related economic sanctions imposed on Russia has further exacerbated supply shortages, causing oil prices to increase even more during the first quarter of 2022.
Trends of our quarterly earnings, operating cash flow, EBITDAX and capital expenditures are shown below. “Core earnings” and “EBITDAX” are financial measures not prepared in accordance with GAAP. For a description of these measures, including reconciliations to the comparable GAAP measures, see “Non-GAAP Measures” in this Item 2.

Our earnings decreased from the fourth quarter of 2021 to the first quarter of 2022 primarily due to non-cash adjustments related to the value of commodity hedges, lower sold volumes resulting from natural declines and winter weather downtime and lower gas prices. Henry Hub decreased 15% from the fourth quarter of 2021 to the first quarter of 2022. These decreases were partially offset by a 23% increase in WTI from the fourth quarter of 2021 to the first quarter of 2022 which contributed to a 16% increase in our unhedged combined realized prices.
Our net earnings in recent quarters have been significantly impacted by non-cash adjustments to the value of our commodity hedges. Net earnings in the first quarter of 2021, the second quarter of 2021 and the first quarter of 2022 each included a hedge valuation loss, net of tax of $0.2 billion, $0.3 billion and $0.3 billion, respectively. Net earnings in the fourth quarter of 2021 included a hedge valuation gain, net of tax of $0.4 billion. Excluding these amounts, our core earnings have been more stable over recent quarters and continue to trend upward while remaining sensitive to volatile commodity prices.

Like earnings, our operating cash flow is sensitive to volatile commodity prices. Our cash flow and EBITDAX have continued to trend upward primarily due to improved commodity prices and overall market conditions as well as strong operating performance. However, volumes were down slightly in the first quarter of 2022 primarily due to natural declines across the asset portfolio as well as downtime related to winter weather which negatively impacted earnings.
We exited the first quarter of 2022 with $5.6 billion of liquidity, comprised of $2.6 billion of cash and $3.0 billion of available credit under our Senior Credit Facility. We currently have $6.5 billion of debt outstanding with no maturities until August 2023. We currently have approximately 25% and 35% of our anticipated 2022 oil and gas production hedged, respectively. These contracts consist of collars and swaps based off the WTI oil benchmark and the Henry Hub and NYMEX last day natural gas indices. Additionally, we have entered into regional basis swaps in an effort to protect price realizations across our portfolio.
As commodity prices and our operating performance strengthen and bolster our financial condition, we have authorized opportunistic repurchases of up to $2.0 billion of our common shares with an expiration date of May 4, 2023. We repurchased approximately 4.0 million shares in the first quarter of 2022 for approximately $230 million, or $57.74 per share. As of March 31, 2022, we have repurchased approximately 18 million shares for approximately $819 million, or $45.61 per share, since the inception of the program. Additionally, we continue funding our fixed plus variable dividends, which totaled $667 million in the first quarter of 2022. We recently declared a dividend payable in the second quarter of 2022 for $838 million.
Res****ults of Operations
The following graphs, discussion and analysis are intended to provide an understanding of our results of operations and current financial condition. To facilitate the review, these numbers are being presented before consideration of noncontrolling interests.
Q1 2022 vs. Q4 2021
Our first quarter 2022 net earnings were $995 million, compared to net earnings of $1.5 billion for the fourth quarter of 2021. The graph below shows the change in net earnings from the fourth quarter of 2021 to the first quarter of 2022. The material changes are further discussed by category on the following pages.

Production Volumes
| Q1 2022 | % of Total | Q4 2021 | Change | |||||||||||||
| Oil (MBbls/d) | ||||||||||||||||
| Delaware Basin | 209 | 73 | % | 213 | -2 | % | ||||||||||
| Anadarko Basin | 14 | 5 | % | 14 | 2 | % | ||||||||||
| Williston Basin | 32 | 11 | % | 36 | -12 | % | ||||||||||
| Eagle Ford | 17 | 6 | % | 19 | -11 | % | ||||||||||
| Powder River Basin | 12 | 4 | % | 14 | -9 | % | ||||||||||
| Other | 4 | 1 | % | 4 | -9 | % | ||||||||||
| Total | 288 | 100 | % | 300 | -4 | % |
| Q1 2022 | % of Total | Q4 2021 | Change | |||||||||||||
| Gas (MMcf/d) | ||||||||||||||||
| Delaware Basin | 561 | 62 | % | 577 | -3 | % | ||||||||||
| Anadarko Basin | 210 | 23 | % | 222 | -5 | % | ||||||||||
| Williston Basin | 54 | 6 | % | 64 | -15 | % | ||||||||||
| Eagle Ford | 61 | 7 | % | 60 | 3 | % | ||||||||||
| Powder River Basin | 19 | 2 | % | 19 | -3 | % | ||||||||||
| Other | 1 | 0 | % | 1 | -4 | % | ||||||||||
| Total | 906 | 100 | % | 943 | -4 | % |
| Q1 2022 | % of Total | Q4 2021 | Change | |||||||||||||
| NGLs (MBbls/d) | ||||||||||||||||
| Delaware Basin | 92 | 67 | % | 107 | -14 | % | ||||||||||
| Anadarko Basin | 25 | 19 | % | 27 | -4 | % | ||||||||||
| Williston Basin | 8 | 6 | % | 9 | -16 | % | ||||||||||
| Eagle Ford | 9 | 6 | % | 9 | -1 | % | ||||||||||
| Powder River Basin | 2 | 2 | % | 2 | -10 | % | ||||||||||
| Other | — | 0 | % | — | N/M | |||||||||||
| Total | 136 | 100 | % | 154 | -12 | % |
| Q1 2022 | % of Total | Q4 2021 | Change | |||||||||||||
| Combined (MBoe/d) | ||||||||||||||||
| Delaware Basin | 394 | 69 | % | 416 | -5 | % | ||||||||||
| Anadarko Basin | 75 | 13 | % | 78 | -4 | % | ||||||||||
| Williston Basin | 48 | 8 | % | 55 | -13 | % | ||||||||||
| Eagle Ford | 36 | 6 | % | 38 | -5 | % | ||||||||||
| Powder River Basin | 18 | 3 | % | 19 | -7 | % | ||||||||||
| Other | 4 | 1 | % | 5 | -11 | % | ||||||||||
| Total | 575 | 100 | % | 611 | -6 | % |
From the fourth quarter of 2021 to the first quarter of 2022, the change in volumes contributed to a $220 million decrease in earnings. The decrease in volumes was primarily due to natural declines across the asset portfolio as well as downtime in the Delaware Basin and Williston Basin related to winter weather.
Realized Prices
| Q1 2022 | Realization | Q4 2021 | Change | |||||||||||
| Oil (per Bbl) | ||||||||||||||
| WTI index | $ | 94.45 | $ | 76.91 | 23 | % | ||||||||
| Realized price, unhedged | $ | 92.94 | 98% | $ | 75.36 | 23 | % | |||||||
| Cash settlements | $ | (11.32 | ) | $ | (13.14 | ) | ||||||||
| Realized price, with hedges | $ | 81.62 | 86% | $ | 62.22 | 31 | % |
| Q1 2022 | Realization | Q4 2021 | Change | |||||||||||
| Gas (per Mcf) | ||||||||||||||
| Henry Hub index | $ | 4.96 | $ | 5.84 | -15 | % | ||||||||
| Realized price, unhedged | $ | 3.77 | 76% | $ | 4.68 | -19 | % | |||||||
| Cash settlements | $ | (0.62 | ) | $ | (1.42 | ) | ||||||||
| Realized price, with hedges | $ | 3.15 | 64% | $ | 3.26 | -3 | % |
| Q1 2022 | Realization | Q4 2021 | Change | |||||||||||
| NGLs (per Bbl) | ||||||||||||||
| WTI index | $ | 94.45 | $ | 76.91 | 23 | % | ||||||||
| Realized price, unhedged | $ | 37.76 | 40% | $ | 35.36 | 7 | % | |||||||
| Cash settlements | $ | — | $ | (0.54 | ) | |||||||||
| Realized price, with hedges | $ | 37.76 | 40% | $ | 34.82 | 8 | % |
| Q1 2022 | Q4 2021 | Change | ||||||||||
| Combined (per Boe) | ||||||||||||
| Realized price, unhedged | $ | 61.40 | $ | 53.12 | 16 | % | ||||||
| Cash settlements | $ | (6.65 | ) | $ | (8.78 | ) | ||||||
| Realized price, with hedges | $ | 54.75 | $ | 44.34 | 23 | % |
From the fourth quarter of 2021 to the first quarter of 2022, realized prices contributed to a $410 million increase in earnings. Unhedged realized oil and NGL prices increased primarily due to higher WTI and Mont Belvieu index prices while realized gas prices decreased slightly due to a lower Henry Hub index price. The increase in WTI and Mont Belvieu index prices was partially offset by hedge cash settlements related to oil and gas commodities.
We currently have approximately 25% and 35% of our anticipated 2022 oil and gas production hedged, respectively.
Hedge Settlements
| Q1 2022 | Q4 2021 | Change | ||||||||||
| Q | ||||||||||||
| Oil | $ | (293 | ) | $ | (362 | ) | 19 | % | ||||
| Natural gas | (51 | ) | (123 | ) | 59 | % | ||||||
| NGL | — | (8 | ) | N/M | ||||||||
| Total cash settlements (1) | $ | (344 | ) | $ | (493 | ) | 30 | % |
(1)
Included as a component of oil, gas and NGL derivatives on the consolidated statements of comprehensive earnings.
Cash settlements as presented in the tables above represent realized gains or losses related to the instruments described in Note 3 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
Production Expenses
| Q1 2022 | Q4 2021 | Change | ||||||||||
| LOE | $ | 224 | $ | 235 | -5 | % | ||||||
| Gathering, processing & transportation | 161 | 173 | -7 | % | ||||||||
| Production taxes | 214 | 197 | 9 | % | ||||||||
| Property taxes | 19 | — | N/M | |||||||||
| Total | $ | 618 | $ | 605 | 2 | % | ||||||
| Per Boe: | ||||||||||||
| LOE | $ | 4.33 | $ | 4.18 | 4 | % | ||||||
| Gathering, processing & transportation | $ | 3.11 | $ | 3.08 | 1 | % | ||||||
| Percent of oil, gas and NGL sales: | ||||||||||||
| Production taxes | 6.7 | % | 6.6 | % | 2 | % |
Production expenses remained relatively flat from the fourth quarter of 2021 to the first quarter of 2022. LOE and gathering, processing and transportation expenses decreased primarily due to lower volumes which was offset by an increase in property taxes and production taxes which resulted from higher commodity prices.
Field-Level Cash Margin
The table below presents the field-level cash margin for each of our operating areas. Field-level cash margin is computed as oil, gas and NGL sales less production expenses and is not a measure defined by GAAP. A reconciliation to the comparable GAAP measures is found in “Non-GAAP Measures” in this Item 2. The changes in production volumes, realized prices and production expenses, shown above, had the following impact on our field-level cash margins by asset.
| Q1 2022 | $ per BOE | Q4 2021 | $ per BOE | |||||||||||||
| Field-level cash margin (Non-GAAP) | ||||||||||||||||
| Delaware Basin | $ | 1,877 | $ | 52.99 | $ | 1,706 | $ | 44.59 | ||||||||
| Anadarko Basin | 204 | $ | 30.31 | 212 | $ | 29.65 | ||||||||||
| Williston Basin | 207 | $ | 47.65 | 209 | $ | 40.95 | ||||||||||
| Eagle Ford | 158 | $ | 48.92 | 149 | $ | 42.70 | ||||||||||
| Powder River Basin | 86 | $ | 54.32 | 80 | $ | 45.61 | ||||||||||
| Other | 25 | $ | 61.96 | 24 | $ | 55.14 | ||||||||||
| Total | $ | 2,557 | $ | 49.45 | $ | 2,380 | $ | 42.37 |
DD&A
| Q1 2022 | Q4 2021 | Change | ||||||||||
| Oil and gas per Boe | $ | 8.95 | $ | 9.79 | -9 | % | ||||||
| Oil and gas | $ | 463 | $ | 550 | -16 | % | ||||||
| Other property and equipment | 26 | 27 | -3 | % | ||||||||
| Total | $ | 489 | $ | 577 | -15 | % |
DD&A decreased in the first quarter of 2022 primarily due to lower DD&A rates compared to 2021. The decrease in DD&A rates was primarily due to increases to oil, gas and NGL reserve estimates at December 31, 2021, resulting from higher prices.
General and Administrative Expense
| Q1 2022 | Q4 2021 | Change | ||||||||||
| G&A per Boe | $ | 1.82 | $ | 1.70 | 7 | % | ||||||
| Labor and benefits | $ | 58 | $ | 58 | 0 | % | ||||||
| Non-labor | 36 | 37 | -3 | % | ||||||||
| Total | $ | 94 | $ | 95 | -1 | % |
The G&A per BOE rate increased in the first quarter of 2022 primarily due to lower volumes resulting from natural declines and winter weather downtime.
Other Items
| Q1 2022 | Q4 2021 | Change in earnings | ||||||||||
| Commodity hedge valuation changes (1) | $ | (339 | ) | $ | 515 | $ | (854 | ) | ||||
| Marketing and midstream operations | (4 | ) | — | (4 | ) | |||||||
| Exploration expenses | 2 | 5 | 3 | |||||||||
| Asset dispositions | (1 | ) | (49 | ) | (48 | ) | ||||||
| Net financing costs | 85 | 86 | 1 | |||||||||
| Restructuring and transaction costs | — | 28 | 28 | |||||||||
| Other, net | (61 | ) | (2 | ) | 59 | |||||||
| $ | (815 | ) |
(1)
Included as a component of oil, gas and NGL derivatives on the consolidated statements of comprehensive earnings.
We recognize fair value changes on our oil, gas and NGL derivative instruments in each reporting period. The changes in fair value resulted from new positions and settlements that occurred during each period, as well as the relationship between contract prices and the associated forward curves. For additional information, see Note 3 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
Asset dispositions in the fourth quarter of 2021 includes $49 million related to the re-valuation of contingent earnout payments associated with prior divestitures. For additional information, see Note 2 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
For discussion on other, net, see Note 6 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
Income Taxes
| Q1 2022 | Q4 2021 | |||||||
| Current expense | $ | 103 | $ | 1 | ||||
| Deferred expense | 164 | 149 | ||||||
| Total expense | $ | 267 | $ | 150 | ||||
| Effective income tax rate | 21 | % | 9 | % |
For discussion on income taxes, see Note 7 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
Q1 2022 vs. Q1 2021
Our first quarter 2022 net earnings were $995 million, compared to net earnings of $216 million for the first quarter of 2021. The graph below shows the change in net earnings from the first quarter of 2022 to the first quarter of 2021. The material changes are further discussed by category on the following pages.

Production Volumes
| Q1 2022 | % of Total | Q1 2021 | Change | |||||||||||||
| Oil (MBbls/d) | ||||||||||||||||
| Delaware Basin | 209 | 73 | % | 172 | 22 | % | ||||||||||
| Anadarko Basin | 14 | 5 | % | 13 | 11 | % | ||||||||||
| Williston Basin | 32 | 11 | % | 44 | -29 | % | ||||||||||
| Eagle Ford | 17 | 6 | % | 16 | 8 | % | ||||||||||
| Powder River Basin | 12 | 4 | % | 17 | -27 | % | ||||||||||
| Other | 4 | 1 | % | 6 | -38 | % | ||||||||||
| Total | 288 | 100 | % | 268 | 8 | % |
| Q1 2022 | % of Total | Q1 2021 | Change | |||||||||||||
| Gas (MMcf/d) | ||||||||||||||||
| Delaware Basin | 561 | 62 | % | 471 | 19 | % | ||||||||||
| Anadarko Basin | 210 | 23 | % | 200 | 5 | % | ||||||||||
| Williston Basin | 54 | 6 | % | 49 | 10 | % | ||||||||||
| Eagle Ford | 61 | 7 | % | 47 | 31 | % | ||||||||||
| Powder River Basin | 19 | 2 | % | 21 | -10 | % | ||||||||||
| Other | 1 | 0 | % | 3 | -60 | % | ||||||||||
| Total | 906 | 100 | % | 791 | 15 | % |
| Q1 2022 | % of Total | Q1 2021 | Change | |||||||||||||
| NGLs (MBbls/d) | ||||||||||||||||
| Delaware Basin | 92 | 67 | % | 60 | 52 | % | ||||||||||
| Anadarko Basin | 25 | 19 | % | 21 | 19 | % | ||||||||||
| Williston Basin | 8 | 6 | % | 8 | 0 | % | ||||||||||
| Eagle Ford | 9 | 6 | % | 6 | 35 | % | ||||||||||
| Powder River Basin | 2 | 2 | % | 3 | -21 | % | ||||||||||
| Other | — | 0 | % | 1 | N/M | |||||||||||
| Total | 136 | 100 | % | 99 | 37 | % |
| Q1 2022 | % of Total | Q1 2021 | Change | |||||||||||||
| Combined (MBoe/d) | ||||||||||||||||
| Delaware Basin | 394 | 69 | % | 310 | 27 | % | ||||||||||
| Anadarko Basin | 75 | 13 | % | 68 | 11 | % | ||||||||||
| Williston Basin | 48 | 8 | % | 61 | -20 | % | ||||||||||
| Eagle Ford | 36 | 6 | % | 30 | 19 | % | ||||||||||
| Powder River Basin | 18 | 3 | % | 23 | -23 | % | ||||||||||
| Other | 4 | 1 | % | 7 | -38 | % | ||||||||||
| Total | 575 | 100 | % | 499 | 15 | % |
From the first quarter of 2021 to the first quarter of 2022, the change in volumes contributed to a $212 million increase in earnings. The increase in volumes was primarily due to continued development in the Delaware Basin as well as increased activity in the Anadarko Basin and Eagle Ford. These increases were partially offset by lower volumes in the Williston Basin and Powder River Basin primarily due to natural declines.
Realized Prices
| Q1 2022 | Realization | Q1 2021 | Change | |||||||||||
| Oil (per Bbl) | ||||||||||||||
| WTI index | $ | 94.45 | $ | 57.87 | 63 | % | ||||||||
| Realized price, unhedged | $ | 92.94 | 98% | $ | 55.28 | 68 | % | |||||||
| Cash settlements | $ | (11.32 | ) | $ | (9.13 | ) | ||||||||
| Realized price, with hedges | $ | 81.62 | 86% | $ | 46.15 | 77 | % |
| Q1 2022 | Realization | Q1 2021 | Change | |||||||||||
| Gas (per Mcf) | ||||||||||||||
| Henry Hub index | $ | 4.96 | $ | 2.71 | 83 | % | ||||||||
| Realized price, unhedged | $ | 3.77 | 76% | $ | 2.84 | 33 | % | |||||||
| Cash settlements | $ | (0.62 | ) | $ | (0.15 | ) | ||||||||
| Realized price, with hedges | $ | 3.15 | 64% | $ | 2.69 | 17 | % |
| Q1 2022 | Realization | Q1 2021 | Change | |||||||||||
| NGLs (per Bbl) | ||||||||||||||
| WTI index | $ | 94.45 | $ | 57.87 | 63 | % | ||||||||
| Realized price, unhedged | $ | 37.76 | 40% | $ | 25.01 | 51 | % | |||||||
| Cash settlements | $ | — | $ | (0.20 | ) | |||||||||
| Realized price, with hedges | $ | 37.76 | 40% | $ | 24.81 | 52 | % |
| Q1 2022 | Q1 2021 | Change | ||||||||||
| Combined (per Boe) | ||||||||||||
| Realized price, unhedged | $ | 61.40 | $ | 39.14 | 57 | % | ||||||
| Cash settlements | $ | (6.65 | ) | $ | (5.17 | ) | ||||||
| Realized price, with hedges | $ | 54.75 | $ | 33.97 | 61 | % |
From the first quarter of 2021 to the first quarter of 2022, realized prices contributed to a $1.2 billion increase in earnings. Unhedged realized oil, gas and NGL prices increased primarily due to higher WTI, Henry Hub and Mont Belvieu index prices. The increase in index prices was partially offset by hedge cash settlements related to oil and gas commodities.
Hedge Settlements
| Q1 2022 | Q1 2021 | Change | ||||||||||
| Oil | $ | (293 | ) | $ | (220 | ) | -33 | % | ||||
| Natural gas | (51 | ) | (10 | ) | -410 | % | ||||||
| NGL | — | (2 | ) | N/M | ||||||||
| Total cash settlements (1) | $ | (344 | ) | $ | (232 | ) | -48 | % |
(1)
Included as a component of oil, gas and NGL derivatives on the consolidated statements of comprehensive earnings.
Cash settlements as presented in the tables above represent realized gains or losses related to the instruments described in Note 3 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
Production Expenses
| Q1 2022 | Q1 2021 | Change | ||||||||||
| LOE | $ | 224 | $ | 199 | 13 | % | ||||||
| Gathering, processing & transportation | 161 | 129 | 25 | % | ||||||||
| Production taxes | 214 | 117 | 83 | % | ||||||||
| Property taxes | 19 | 13 | 46 | % | ||||||||
| Total | $ | 618 | $ | 458 | 35 | % | ||||||
| Per Boe: | ||||||||||||
| LOE | $ | 4.33 | $ | 4.44 | -3 | % | ||||||
| Gathering, processing & transportation | $ | 3.11 | $ | 2.87 | 8 | % | ||||||
| Percent of oil, gas and NGL sales: | ||||||||||||
| Production taxes | 6.7 | % | 6.6 | % | 2 | % |
Production expenses increased primarily due to higher volumes as well as an increase in production taxes resulting from higher commodity prices.
Field-Level Cash Margin
The table below presents the field-level cash margin for each of our operating areas. Field-level cash margin is computed as oil, gas and NGL sales less production expenses and is not a measure defined by GAAP. A reconciliation to the comparable GAAP measures is found in “Non-GAAP Measures” in this Item 2. The changes in production volumes, realized prices and production expenses, shown above, had the following impact on our field-level cash margins by asset.
| Q1 2022 | $ per BOE | Q1 2021 | $ per BOE | |||||||||||||
| Field-level cash margin (Non-GAAP) | ||||||||||||||||
| Delaware Basin | $ | 1,877 | $ | 52.99 | $ | 895 | $ | 32.07 | ||||||||
| Anadarko Basin | 204 | $ | 30.31 | 85 | $ | 14.01 | ||||||||||
| Williston Basin | 207 | $ | 47.65 | 161 | $ | 29.70 | ||||||||||
| Eagle Ford | 158 | $ | 48.92 | 72 | $ | 26.57 | ||||||||||
| Powder River Basin | 86 | $ | 54.32 | 67 | $ | 31.99 | ||||||||||
| Other | 25 | $ | 61.96 | 19 | $ | 28.21 | ||||||||||
| Total | $ | 2,557 | $ | 49.45 | $ | 1,299 | $ | 28.95 |
DD&A and Asset Impairments
| Q1 2022 | Q1 2021 | Change | ||||||||||
| Oil and gas per Boe | $ | 8.95 | $ | 9.78 | -8 | % | ||||||
| Oil and gas | $ | 463 | $ | 439 | 5 | % | ||||||
| Other property and equipment | 26 | 28 | -6 | % | ||||||||
| Total | $ | 489 | $ | 467 | 5 | % |
DD&A increased primarily due to higher volumes which was partially offset by lower DD&A rates. The decrease in DD&A rates was primarily due to increases to oil, gas and NGL reserve estimates at December 31, 2021, resulting from higher prices.
General and Administrative Expense
| Q1 2022 | Q1 2021 | Change | ||||||||||
| G&A per Boe | $ | 1.82 | $ | 2.40 | -24 | % | ||||||
| Labor and benefits | $ | 58 | $ | 72 | -19 | % | ||||||
| Non-labor | 36 | 35 | 3 | % | ||||||||
| Total | $ | 94 | $ | 107 | -12 | % |
General and administrative expenses decreased primarily due to synergies resulting from the Merger.
Other Items
| Q1 2022 | Q1 2021 | Change in earnings | ||||||||||
| Commodity hedge valuation changes (1) | $ | (339 | ) | $ | (296 | ) | $ | (43 | ) | |||
| Marketing and midstream operations | (4 | ) | (21 | ) | 17 | |||||||
| Exploration expenses | 2 | 3 | 1 | |||||||||
| Asset dispositions | (1 | ) | (32 | ) | (31 | ) | ||||||
| Net financing costs | 85 | 77 | (8 | ) | ||||||||
| Restructuring and transaction costs | — | 189 | 189 | |||||||||
| Other, net | (61 | ) | (29 | ) | 32 | |||||||
| $ | 157 |
(1)
Included as a component of oil, gas and NGL derivatives on the consolidated statements of comprehensive earnings.
We recognize fair value changes on our oil, gas and NGL derivative instruments in each reporting period. The changes in fair value resulted from new positions and settlements that occurred during each period, as well as the relationship between contract prices and the associated forward curves. For additional information, see Note 3 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
Asset dispositions include $35 million in the first quarter of 2021 related to the sale of non-core assets in the Rockies. For additional information, see Note 2 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
Net financing costs include a $20 million gain in the first quarter of 2021 related to debt retirements. For additional information, see Note 13 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
Restructuring and transaction costs in the first quarter of 2021 reflect workforce reductions in conjunction with the Merger, as well as various transaction costs related to the Merger. For additional information, see Note 5 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
For discussion on other, net, see Note 6 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
Income Taxes
| Q1 2022 | Q1 2021 | |||||||
| Current expense (benefit) | $ | 103 | $ | (5 | ) | |||
| Deferred expense (benefit) | 164 | (243 | ) | |||||
| Total expense (benefit) | $ | 267 | $ | (248 | ) | |||
| Effective income tax rate | 21 | % | 763 | % |
For discussion on income taxes, see Note 7 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
Cap****ital Resources, Uses and Liquidity
Sources and Uses of Cash
The following table presents the major changes in cash and cash equivalents for the three months ended March 31, 2022 and 2021.
| Three Months Ended March 31, | ||||||||
| 2022 | 2021 | |||||||
| Operating cash flow | $ | 1,837 | $ | 592 | ||||
| WPX acquired cash | — | 344 | ||||||
| Divestitures of property and equipment | 26 | 15 | ||||||
| Capital expenditures | (537 | ) | (499 | ) | ||||
| Equity method investment activity, net | (14 | ) | 10 | |||||
| Debt activity, net | — | (560 | ) | |||||
| Repurchases of common stock | (211 | ) | — | |||||
| Common stock dividends | (667 | ) | (203 | ) | ||||
| Noncontrolling interest activity, net | (8 | ) | (28 | ) | ||||
| Other | (72 | ) | (30 | ) | ||||
| Net change in cash, cash equivalents and restricted cash | $ | 354 | $ | (359 | ) | |||
| Cash, cash equivalents and restricted cash at end of period | $ | 2,625 | $ | 1,878 |
Operating Cash Flow and WPX Acquired Cash
As presented in the table above, net cash provided by operating activities continued to be a significant source of capital and liquidity. Operating cash flow more than tripled during the three months ended March 31, 2022 compared to the three months ended March 31, 2021. The increase was primarily due to significantly increased commodity prices as well as higher volumes for the first three months of 2022 compared to 2021.
Divestitures of Property and Equipment
During the first three months of 2022 and 2021, we received contingent consideration related to asset divestitures and sold non-core assets, respectfully. For additional information, please see Note 2 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
Capital Expenditures
The amounts in the table below reflect cash payments for capital expenditures, including cash paid for capital expenditures incurred in prior periods.
| Three Months Ended March 31, | ||||||||
| 2022 | 2021 | |||||||
| Delaware Basin | $ | 395 | $ | 397 | ||||
| Anadarko Basin | 10 | 9 | ||||||
| Williston Basin | 23 | 28 | ||||||
| Eagle Ford | 26 | 14 | ||||||
| Powder River Basin | 33 | 33 | ||||||
| Other | 3 | — | ||||||
| Total oil and gas | 490 | 481 | ||||||
| Midstream | 29 | 5 | ||||||
| Other | 18 | 13 | ||||||
| Total capital expenditures | $ | 537 | $ | 499 |
Capital expenditures consist primarily of amounts related to our oil and gas exploration and development operations, midstream operations and other corporate activities. Our capital investment program is driven by a disciplined allocation process focused on moderating our production growth and maximizing our returns. As such, our 2022 capital expenditures represent approximately 30% of our operating cash flow.
Equity Method Investments
During the first three months of 2022 and 2021, Devon received distributions from our equity method investments of $8 million and $10 million, respectively. Devon contributed $22 million to our equity method investments during the first three months of 2022.
Debt Activity
Subsequent to the Merger closing, we redeemed $533 million of senior notes in the first quarter of 2021. We also paid $27 million of cash retirement costs related to these redemptions.
Shareholder Distributions and Stock Activity
We repurchased approximately 4.0 million shares of common stock for $230 million in the first quarter of 2022 under the share repurchase program authorized by our Board of Directors. For additional information, see Note 16 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
The following table summarizes our common stock dividends during the first quarter 2022 and 2021. In February 2022, our Board of Directors increased our fixed dividend rate by 45% to $0.16 per share. In addition to the fixed quarterly dividend, we paid a variable dividend of $0.84 per share in the first quarter of 2022 and $0.19 per share in the first quarter of 2021.
| Fixed | Variable | Total | Rate Per Share | ||||||||||||
| 2022: | |||||||||||||||
| First quarter | $ | 109 | $ | 558 | $ | 667 | $ | 1.00 | |||||||
| 2021: | |||||||||||||||
| First quarter | $ | 76 | $ | 127 | $ | 203 | $ | 0.30 |
Noncontrolling Interest Activity, net
During the first three months of 2022 and 2021, we distributed $8 million and $4 million, respectively, to our noncontrolling interests in CDM. In the first quarter of 2021, we paid $24 million to purchase the noncontrolling interest portion of a partnership that WPX had formed to acquire minerals in the Delaware Basin.
Liquidity
The business of exploring for, developing and producing oil and natural gas is capital intensive. Because oil, natural gas and NGL reserves are a depleting resource, we, like all upstream operators, must continually make capital investments to grow and even sustain production. Generally, our capital investments are focused on drilling and completing new wells and maintaining production from existing wells. At opportunistic times, we also acquire operations and properties from other operators or land owners to enhance our existing portfolio of assets.
Historically, our primary sources of capital funding and liquidity have been our operating cash flow, cash on hand and asset divestiture proceeds. Additionally, we maintain a commercial paper program, supported by our revolving line of credit, which can be accessed as needed to supplement operating cash flow and cash balances. If needed, we can also issue debt and equity securities, including through transactions under our shelf registration statement filed with the SEC. We estimate the combination of our sources of capital will continue to be adequate to fund our planned capital requirements as discussed in this section as well as accelerate our cash-return business model.
Operating Cash Flow
Key inputs into determining our planned capital investment are the amount of cash we hold and operating cash flow we expect to generate over the next one to three or more years. At the end of the first quarter of 2022, we held approximately $2.6 billion of cash, inclusive of approximately $150 million of cash restricted primarily for retained obligations related to divested assets. Our operating cash flow forecasts are sensitive to many variables and include a measure of uncertainty as actual results may differ from our expectations.
Commodity Prices – The most uncertain and volatile variables for our operating cash flow are the prices of the oil, gas and NGLs we produce and sell. Prices are determined primarily by prevailing market conditions. Regional and worldwide economic activity, weather and other highly variable factors influence market conditions for these products. These factors, which are difficult to predict, create volatility in prices and are beyond our control.
To mitigate some of the risk inherent in prices, we utilize various derivative financial instruments to protect a portion of our production against downside price risk. The key terms to our oil, gas and NGL derivative financial instruments as of March 31, 2022 are presented in Note 3 in “Part I. Financial Information – Item 1. Financial Statements” of this report.
Further, when considering the current commodity price environment and our current hedge position, we expect to achieve our capital investment priorities. Additionally, we remain committed to capital discipline and focused on delivering the objectives that underpin our capital plan for 2022. We will continue to prioritize economic value over growing volumes, which is driven partially by current commodity price backwardation, supply chain constraints and economic uncertainty arising from recent geopolitical events.
Operating Expenses – Commodity prices can also affect our operating cash flow through an indirect effect on operating expenses. Significant commodity price decreases can lead to a decrease in drilling and development activities. As a result, the demand and cost for people, services, equipment and materials may also decrease, causing a positive impact on our cash flow as the prices paid for services and equipment decline. However, the inverse is also generally true during periods of rising commodity prices. Furthermore, the COVID-19 pandemic has contributed to disruption and volatility in our supply chain, which has resulted, and may continue to result in labor shortages, increased costs and delays for pipe and other materials needed for our operations.
Credit Losses – Our operating cash flow is also exposed to credit risk in a variety of ways. This includes the credit risk related to customers who purchase our oil, gas and NGL production, the collection of receivables from our joint interest owners for their proportionate share of expenditures made on projects we operate and counterparties to our derivative financial contracts. We utilize a variety of mechanisms to limit our exposure to the credit risks of our customers, partners and counterparties. Such mechanisms include, under certain conditions, requiring letters of credit, prepayments or cash collateral postings.
Credit Availability
As of March 31, 2022, we had approximately $3.0 billion of available borrowing capacity under our Senior Credit Facility. This credit facility supports our $3.0 billion of short-term credit under our commercial paper program. At March 31, 2022, there were no borrowings under our commercial paper program, and we were in compliance with the Senior Credit Facility’s financial covenant.
Debt Ratings
We receive debt ratings from the major ratings agencies in the U.S. In determining our debt ratings, the agencies consider a number of qualitative and quantitative items including, but not limited to, commodity pricing levels, our liquidity, asset quality, reserve mix, debt levels, cost structure, planned asset sales and production growth opportunities. Our credit rating from Standard and Poor’s Financial Services is BBB with a stable outlook. Our credit rating from Fitch is BBB+ with a stable outlook. Our credit rating from Moody’s Investor Service is Baa3 with a stable outlook. Any rating downgrades may result in additional letters of credit or cash collateral being posted under certain contractual arrangements.
There are no “rating triggers” in any of our contractual debt obligations that would accelerate scheduled maturities should our debt rating fall below a specified level. However, a downgrade could adversely impact our interest rate on any credit facility borrowings and the ability to economically access debt markets in the future.
Fixed Plus Variable Dividend
We are committed to a “fixed plus variable” dividend strategy. Our Board of Directors will consider a number of factors when setting the quarterly dividend, if any, including a general target of paying out approximately 10% of operating cash flow through the fixed dividend. In February 2022, our Board of Directors increased our quarterly fixed dividend rate by 45% to $0.16 per share. In addition to the fixed quarterly dividend, we may pay a variable dividend up to 50% of our excess free cash flow, which is a non-GAAP measure. Each quarter’s excess free cash flow is computed as operating cash flow (a GAAP measure) before balance sheet changes, less capital expenditures and the fixed dividend. The declaration and payment of any future dividend, whether fixed or variable, will remain at the full discretion of our Board of Directors and will depend on our financial results, cash requirements, future prospects and other factors deemed relevant by the Board.
In May 2022, Devon announced a cash dividend in the amount of $1.27 per share payable in the second quarter of 2022. The dividend consists of a fixed quarterly dividend in the amount of approximately $106 million (or $0.16 per share) and a variable quarterly dividend in the amount of approximately $732 million (or $1.11 per share).
Share Repurchases
In May 2022, our Board of Directors increased our share repurchase program by $0.4 billion to a total authorized amount of $2.0 billion, and extended the expiration date to May 4, 2023. Through April 29, 2022, we had executed $891 million of the authorized program.
Capital Expenditures
Our 2022 exploration and development budget for the remainder of 2022 is expected to range from approximately $1.4 billion to $1.7 billion.
Critical Accounting Est****imates
Income Taxes
The amount of income taxes recorded requires interpretations of complex rules and regulations of federal, state, provincial and foreign tax jurisdictions. We recognize current tax expense based on estimated taxable income for the current period and the applicable statutory tax rates. We routinely assess potential uncertain tax positions and, if required, estimate and establish accruals for such amounts. We have recognized deferred tax assets and liabilities for temporary differences, operating losses and other tax carryforwards. We routinely assess our deferred tax assets and reduce such assets by a valuation allowance if we deem it is more likely than not that some portion or all of the deferred tax assets will not be realized.
Further, in the event we were to undergo an “ownership change” (as defined in Section 382 of the Internal Revenue Code of 1986, as amended), our ability to use net operating losses and tax credits generated prior to the ownership change may be limited. Generally, an “ownership change” occurs if one or more shareholders, each of whom owns five percent or more in value of a corporation’s stock, increase their aggregate percentage ownership by more than 50 percent over the lowest percentage of stock owned by those shareholders at any time during the preceding three-year period. Based on currently available information, we do not believe an ownership change has occurred during 2022 for Devon, but the Merger did cause an ownership change for WPX and increased the likelihood Devon could experience an ownership change over the next two years.
For additional information regarding our critical accounting policies and estimates, see our 2021 Annual Report on Form 10-K.
Non-GA****AP Measures
We make reference to “core earnings attributable to Devon” and “core earnings per share attributable to Devon” in “Executive Overview” in this Item 2 that are not required by or presented in accordance with GAAP. These non-GAAP measures are not alternatives to GAAP measures and should not be considered in isolation or as a substitute for analysis of our results reported under GAAP. Core earnings attributable to Devon, as well as the per share amount, represent net earnings excluding certain non-cash and other items that are typically excluded by securities analysts in their published estimates of our financial results. Our non-GAAP measures are typically used as a quarterly performance measure. Amounts excluded relate to asset dispositions, non-cash asset impairments (including non-cash unproved asset impairments), deferred tax asset valuation allowance, fair value changes in derivative financial instruments and foreign currency, costs associated with early retirement of debt and restructuring and transaction costs associated with the workforce reductions described further in Note 5.
We believe these non-GAAP measures facilitate comparisons of our performance to earnings estimates published by securities analysts. We also believe these non-GAAP measures can facilitate comparisons of our performance between periods and to the performance of our peers.
Below are reconciliations of core earnings and core earnings per share attributable to Devon to comparable GAAP measures.
| Three Months Ended March 31, | |||||||||||||||
| Before Tax | After Tax | After Noncontrolling Interests | Per Diluted Share | ||||||||||||
| 2022 | |||||||||||||||
| Earnings attributable to Devon (GAAP) | $ | 1,262 | $ | 995 | $ | 989 | $ | 1.48 | |||||||
| Adjustments: | |||||||||||||||
| Asset dispositions | (1 | ) | — | — | — | ||||||||||
| Deferred tax asset valuation allowance | — | 6 | 6 | 0.01 | |||||||||||
| Fair value changes in financial instruments | 338 | 260 | 260 | 0.39 | |||||||||||
| Core earnings attributable to Devon (Non-GAAP) | $ | 1,599 | $ | 1,261 | $ | 1,255 | $ | 1.88 | |||||||
| 2021 | |||||||||||||||
| Earnings (loss) attributable to Devon (GAAP) | $ | (32 | ) | $ | 216 | $ | 213 | $ | 0.32 | ||||||
| Adjustments: | |||||||||||||||
| Asset dispositions | (32 | ) | (24 | ) | (24 | ) | (0.04 | ) | |||||||
| Asset and exploration impairments | 1 | — | — | — | |||||||||||
| Deferred tax asset valuation allowance | — | (263 | ) | (263 | ) | (0.40 | ) | ||||||||
| Fair value changes in financial instruments and foreign currency | 294 | 225 | 225 | 0.34 | |||||||||||
| Restructuring and transaction costs | 189 | 162 | 162 | 0.25 | |||||||||||
| Early retirement of debt | (20 | ) | (15 | ) | (15 | ) | (0.02 | ) | |||||||
| Core earnings attributable to Devon (Non-GAAP) | $ | 400 | $ | 301 | $ | 298 | $ | 0.45 |
EBITDAX and Field-Level Cash Margin
To assess the performance of our assets, we use EBITDAX and Field-Level Cash Margin. We compute EBITDAX as net earnings before income tax expense; financing costs, net; exploration expenses; DD&A; 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 our normal operations. Field-Level Cash Margin is computed as oil, gas and NGL sales less production expenses. Production expenses consist of lease operating, gathering, processing and transportation expenses, as well as production and property taxes.
We exclude financing costs from EBITDAX to assess our operating results without regard to our financing methods or capital structure. Exploration expenses and asset disposition gains and losses are excluded from EBITDAX because they generally are not indicators of operating efficiency for a given reporting period. DD&A and impairments are excluded from EBITDAX because capital expenditures are evaluated at the time capital costs are incurred. We exclude share-based compensation, valuation changes, restructuring and transaction costs, accretion on discounted liabilities and other items from EBITDAX because they are not considered a measure of asset operating performance.
We believe EBITDAX and Field-Level Cash Margin provide information useful in assessing our operating and financial performance across periods. EBITDAX and Field-Level Cash Margin as defined by Devon may not be comparable to similarly titled measures used by other companies and should be considered in conjunction with net earnings from operations.
Below are reconciliations of net earnings to EBITDAX and a further reconciliation to Field-Level Cash Margin.
| Three Months Ended March 31, | |||||||
| 2022 | 2021 | ||||||
| Net earnings (GAAP) | $ | 995 | $ | 216 | |||
| Financing costs, net | 85 | 77 | |||||
| Income tax expense (benefit) | 267 | (248 | ) | ||||
| Exploration expenses | 2 | 3 | |||||
| Depreciation, depletion and amortization | 489 | 467 | |||||
| Asset dispositions | (1 | ) | (32 | ) | |||
| Share-based compensation | 20 | 20 | |||||
| Derivative and financial instrument non-cash valuation changes | 339 | 296 | |||||
| Restructuring and transaction costs | — | 189 | |||||
| Accretion on discounted liabilities and other | (61 | ) | (29 | ) | |||
| EBITDAX (Non-GAAP) | 2,135 | 959 | |||||
| Marketing and midstream revenues and expenses, net | 4 | 21 | |||||
| Commodity derivative cash settlements | 344 | 232 | |||||
| General and administrative expenses, cash-based | 74 | 87 | |||||
| Field-level cash margin (Non-GAAP) | $ | 2,557 | $ | 1,299 |
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Commodity Price Risk
As of March 31, 2022, we have commodity derivatives that pertain to a portion of our estimated production for the last nine months of 2022, as well as for 2023 and 2024. The key terms to our open oil, gas and NGL derivative financial instruments are presented in Note 3 in “Part I. Financial Information – Item 1. Financial Statements” in this report.
The fair values of our commodity derivatives are largely determined by the forward curves of the relevant price indices. At March 31, 2022, a 10% change in the forward curves associated with our commodity derivative instruments would have changed our net positions by approximately $225 million.
Interest Rate Risk
As of March 31, 2022, we had total debt of $6.5 billion. All of our debt is based on fixed interest rates averaging 5.8%.
Foreign Currency Risk
We had no material foreign currency risk at March 31, 2022.
Item 4. Controls and Procedures
Disclosure Controls and Procedures
We have established disclosure controls and procedures to ensure that material information relating to Devon, including its consolidated subsidiaries, is made known to the officers who certify Devon’s financial reports and to other members of senior management and the Board of Directors.
Based on their evaluation, our principal executive and principal financial officers have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) were effective as of March 31, 2022 to ensure that the information required to be disclosed by Devon in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms.
Changes in Internal Control Over Financial Reporting
There were no changes in our internal control over financial reporting that occurred during our most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II. Other Information
Item 1. Legal Proceedings
We are involved in various legal proceedings incidental to our business. However, to our knowledge as of the date of this report and subject to the environmental matters noted in Part I, Item 3. Legal Proceedings of our 2021 Annual Report on Form 10-K, there were no material pending legal proceedings to which we are a party or to which any of our property is subject.
Please see our 2021 Annual Report on Form 10-K and other SEC filings for additional information.
Item 1A. Risk Factors
There have been no material changes to the information included in Item 1A. “Risk Factors” in our 2021 Annual Report on Form 10-K.
Item 2. Unregistered Sales of Equi****ty Securities and Use of Proceeds
The following table provides information regarding purchases of our common stock that were made by us during the first quarter of 2022 (shares in thousands).
| Period | Total Number of Shares Purchased (1) | Average Price Paid per Share | Total Number of Shares Purchased As Part of Publicly Announced Plans or Programs (2) | Maximum Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (2) | ||||||||||||
| January 1 - January 31 | 10 | $ | 48.58 | — | $ | 411 | ||||||||||
| February 1 - February 28 | 1,872 | $ | 52.34 | 888 | $ | 964 | ||||||||||
| March 1 - March 31 | 3,494 | $ | 59.25 | 3,091 | $ | 781 | ||||||||||
| Total | 5,376 | $ | 56.82 | 3,979 |
(1)
In addition to shares purchased under the share repurchase program described below, these amounts also include approximately 1.4 million shares received by us from employees for the payment of personal income tax withholdings on vesting transactions.
(2)
On November 2, 2021, we announced a $1.0 billion share repurchase program with an expiration date of December 31, 2022. In February 2022, we announced the expansion of this program to $1.6 billion, and in May 2022, we announced a further expansion to $2.0 billion and extended the expiration date to May 4, 2023. In the first quarter of 2022, we repurchased 4.0 million common shares for $230 million, or $57.74 per share, under this share repurchase program. For additional information, see Note 16 in “Part I. Financial Information – Item 1. Financial Statements” in this report
Item 3. Defaults Upo****n Senior Securities
Not applicable.
Item 4. Mine Saf****ety Disclosures
Not applicable.
Item 5. Other Information
Not applicable.
Item 6. Exhibits
SIGNAT****URES
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 thereunto duly authorized.
| DEVON ENERGY CORPORATION | ||||
| Date: May 3, 2022 | /s/ Jeremy D. Humphers | |||
| Jeremy D. Humphers | ||||
| Senior Vice President and Chief Accounting Officer |