UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2015
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 of 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) |
Registrants telephone number, including area code: (405) 235-3611
Former name, address and former fiscal year, if changed from last report: Not applicable
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 x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer | x | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
On July 22, 2015, 411.0 million shares of common stock were outstanding.
FORM 10-Q
TABLE OF CONTENTS
3 | ||||||
Item 1. |
Financial Statements | 3 | ||||
3 | ||||||
4 | ||||||
5 | ||||||
6 | ||||||
7 | ||||||
Item 2. |
Managements Discussion and Analysis of Financial Condition and Results of Operations | 25 | ||||
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk | 38 | ||||
Item 4. |
Controls and Procedures | 39 | ||||
40 | ||||||
Item 1. |
Legal Proceedings | 40 | ||||
Item 1A. |
Risk Factors | 40 | ||||
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds | 40 | ||||
Item 3. |
Defaults Upon Senior Securities | 40 | ||||
Item 4. |
Mine Safety Disclosures | 40 | ||||
Item 5. |
Other Information | 40 | ||||
Item 6. |
Exhibits | 41 | ||||
42 |
INFORMATION REGARDING FORWARD-LOOKING STATEMENTS
This report includes forward-looking statements as defined by the United States Securities and Exchange Commission (SEC). Such statements are those concerning strategic plans, our expectations and objectives for future operations, as well as other future events or conditions. Such forward-looking statements are based on our examination of historical operating trends, the information used to prepare our December 31, 2014 reserve reports and other data in our possession or available from third parties. 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 from our expectations due to a number of factors, such as changes in the supply of and demand for oil, natural gas and natural gas liquids (NGLs) and related products and services; exploration or drilling programs; our ability to successfully complete mergers, acquisitions and divestitures; political or regulatory events; general economic and financial market conditions; and other risks and factors discussed in this report, our 2014 Annual Report on Form 10-K and our other filings with the SEC.
All subsequent written and oral forward-looking statements attributable to Devon Energy Corporation, 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.
2
DEVON ENERGY CORPORATION AND SUBSIDIARIES
CONSOLIDATED COMPREHENSIVE STATEMENTS OF EARNINGS
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(Unaudited) | ||||||||||||||||
(Millions, except per share amounts) | ||||||||||||||||
Oil, gas and NGL sales |
$ | 1,587 | $ | 2,679 | $ | 2,926 | $ | 5,236 | ||||||||
Oil, gas and NGL derivatives |
(282 | ) | (399 | ) | 12 | (719 | ) | |||||||||
Marketing and midstream revenues |
2,088 | 2,230 | 3,720 | 3,718 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating revenues |
3,393 | 4,510 | 6,658 | 8,235 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Lease operating expenses |
562 | 582 | 1,115 | 1,180 | ||||||||||||
Marketing and midstream operating expenses |
1,863 | 2,006 | 3,302 | 3,311 | ||||||||||||
General and administrative expenses |
212 | 189 | 463 | 400 | ||||||||||||
Production and property taxes |
116 | 150 | 224 | 287 | ||||||||||||
Depreciation, depletion and amortization |
814 | 828 | 1,744 | 1,567 | ||||||||||||
Asset impairments |
4,168 | | 9,628 | | ||||||||||||
Restructuring costs |
| 5 | | 42 | ||||||||||||
Gains and losses on asset sales |
(1 | ) | (1,057 | ) | (1 | ) | (1,072 | ) | ||||||||
Other operating items |
22 | 33 | 41 | 56 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
7,756 | 2,736 | 16,516 | 5,771 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
(4,363 | ) | 1,774 | (9,858 | ) | 2,464 | ||||||||||
Net financing costs |
125 | 131 | 242 | 243 | ||||||||||||
Other nonoperating items |
(9 | ) | 89 | 3 | 107 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) before income taxes |
(4,479 | ) | 1,554 | (10,103 | ) | 2,114 | ||||||||||
Income tax expense (benefit) |
(1,686 | ) | 854 | (3,721 | ) | 1,085 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings (loss) |
(2,793 | ) | 700 | (6,382 | ) | 1,029 | ||||||||||
Net earnings attributable to noncontrolling interests |
23 | 25 | 33 | 30 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings (loss) attributable to Devon |
$ | (2,816 | ) | $ | 675 | $ | (6,415 | ) | $ | 999 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings (loss) per share attributable to Devon: |
||||||||||||||||
Basic |
$ | (6.94 | ) | $ | 1.65 | $ | (15.81 | ) | $ | 2.45 | ||||||
Diluted |
$ | (6.94 | ) | $ | 1.64 | $ | (15.81 | ) | $ | 2.44 | ||||||
Comprehensive earnings (loss): |
||||||||||||||||
Net earnings (loss) |
$ | (2,793 | ) | $ | 700 | $ | (6,382 | ) | $ | 1,029 | ||||||
Other comprehensive earnings (loss), net of tax: |
||||||||||||||||
Foreign currency translation |
44 | 292 | (258 | ) | (6 | ) | ||||||||||
Pension and postretirement plans |
3 | 5 | 7 | 8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive earnings (loss), net of tax |
47 | 297 | (251 | ) | 2 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive earnings (loss) |
(2,746 | ) | 997 | (6,633 | ) | 1,031 | ||||||||||
Comprehensive earnings attributable to noncontrolling interests |
23 | 25 | 33 | 30 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive earnings (loss) attributable to Devon |
$ | (2,769 | ) | $ | 972 | $ | (6,666 | ) | $ | 1,001 | ||||||
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
3
DEVON ENERGY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Six Months Ended June 30, |
||||||||
2015 | 2014 | |||||||
(Unaudited) | ||||||||
(Millions) | ||||||||
Cash flows from operating activities: |
||||||||
Net earnings (loss) |
$ | (6,382 | ) | $ | 1,029 | |||
Adjustments to reconcile net earnings (loss) to net cash from operating activities: |
||||||||
Depreciation, depletion and amortization |
1,744 | 1,567 | ||||||
Asset impairments |
9,628 | | ||||||
Gains and losses on asset sales |
(1 | ) | (1,072 | ) | ||||
Deferred income tax expense (benefit) |
(3,640 | ) | 777 | |||||
Derivatives and other financial instruments |
(125 | ) | 761 | |||||
Cash settlements on derivatives and financial instruments |
1,183 | (245 | ) | |||||
Other noncash charges |
267 | 229 | ||||||
Net change in working capital |
26 | 470 | ||||||
Change in long-term other assets |
159 | (77 | ) | |||||
Change in long-term other liabilities |
(110 | ) | 20 | |||||
|
|
|
|
|||||
Net cash from operating activities |
2,749 | 3,459 | ||||||
|
|
|
|
|||||
Cash flows from investing activities: |
||||||||
Capital expenditures |
(3,149 | ) | (3,341 | ) | ||||
Acquisitions of property, equipment and businesses |
(417 | ) | (6,224 | ) | ||||
Divestitures of property and equipment |
8 | 2,942 | ||||||
Redemptions of long-term investments |
| 57 | ||||||
Other |
(5 | ) | 84 | |||||
|
|
|
|
|||||
Net cash from investing activities |
(3,563 | ) | (6,482 | ) | ||||
|
|
|
|
|||||
Cash flows from financing activities: |
||||||||
Borrowings of long-term debt, net of issuance costs |
3,051 | 3,720 | ||||||
Net short-term debt repayments |
(763 | ) | (862 | ) | ||||
Repayments of long-term debt |
(1,521 | ) | (3,990 | ) | ||||
Stock option exercises |
4 | 83 | ||||||
Sale of subsidiary units |
654 | | ||||||
Issuance of subsidiary units |
4 | 20 | ||||||
Dividends paid on common stock |
(197 | ) | (189 | ) | ||||
Distributions to noncontrolling interests |
(118 | ) | (141 | ) | ||||
Other |
(12 | ) | 9 | |||||
|
|
|
|
|||||
Net cash from financing activities |
1,102 | (1,350 | ) | |||||
|
|
|
|
|||||
Effect of exchange rate changes on cash |
(43 | ) | 13 | |||||
|
|
|
|
|||||
Net change in cash and cash equivalents |
245 | (4,360 | ) | |||||
Cash and cash equivalents at beginning of period |
1,480 | 6,066 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 1,725 | $ | 1,706 | ||||
|
|
|
|
See accompanying notes to consolidated financial statements.
4
DEVON ENERGY CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
June 30, 2015 | December 31, 2014 | |||||||||
(Unaudited) | ||||||||||
(Millions, except share data) | ||||||||||
ASSETS | ||||||||||
Current assets: |
||||||||||
Cash and cash equivalents |
$ | 1,725 | $ | 1,480 | ||||||
Accounts receivable |
1,602 | 1,959 | ||||||||
Derivatives, at fair value |
924 | 1,993 | ||||||||
Income taxes receivable |
9 | 522 | ||||||||
Other current assets |
470 | 544 | ||||||||
|
|
|
|
|||||||
Total current assets |
4,730 | 6,498 | ||||||||
|
|
|
|
|||||||
Property and equipment, at cost: |
||||||||||
Oil and gas, based on full cost accounting: |
||||||||||
Subject to amortization |
77,191 | 75,738 | ||||||||
Not subject to amortization |
2,685 | 2,752 | ||||||||
|
|
|
|
|||||||
Total oil and gas |
79,876 | 78,490 | ||||||||
Midstream and other |
10,354 | 9,695 | ||||||||
|
|
|
|
|||||||
Total property and equipment, at cost |
90,230 | 88,185 | ||||||||
Less accumulated depreciation, depletion and amortization |
(62,406 | ) | (51,889 | ) | ||||||
|
|
|
|
|||||||
Property and equipment, net |
27,824 | 36,296 | ||||||||
|
|
|
|
|||||||
Goodwill |
6,349 | 6,303 | ||||||||
Other long-term assets |
1,703 | 1,540 | ||||||||
|
|
|
|
|||||||
Total assets |
$ | 40,606 | $ | 50,637 | ||||||
|
|
|
|
|||||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||||
Current liabilities: |
||||||||||
Accounts payable |
$ | 1,035 | $ | 1,400 | ||||||
Revenues and royalties payable |
1,095 | 1,193 | ||||||||
Short-term debt |
670 | 1,432 | ||||||||
Deferred income taxes |
346 | 730 | ||||||||
Other current liabilities |
852 | 1,180 | ||||||||
|
|
|
|
|||||||
Total current liabilities |
3,998 | 5,935 | ||||||||
|
|
|
|
|||||||
Long-term debt |
11,375 | 9,830 | ||||||||
Asset retirement obligations |
1,391 | 1,339 | ||||||||
Other long-term liabilities |
782 | 948 | ||||||||
Deferred income taxes |
2,909 | 6,244 | ||||||||
Stockholders equity: |
||||||||||
Common stock, $0.10 par value. Authorized 1.0 billion shares; issued 411 million and 409 million shares in 2015 and 2014, respectively |
41 | 41 | ||||||||
Additional paid-in capital |
4,736 | 4,088 | ||||||||
Retained earnings |
10,018 | 16,631 | ||||||||
Accumulated other comprehensive earnings |
528 | 779 | ||||||||
|
|
|
|
|||||||
Total stockholders equity attributable to Devon |
15,323 | 21,539 | ||||||||
Noncontrolling interests |
4,828 | 4,802 | ||||||||
|
|
|
|
|||||||
Total stockholders equity |
20,151 | 26,341 | ||||||||
|
|
|
|
|||||||
Commitments and contingencies (Note 17) |
||||||||||
Total liabilities and stockholders equity |
$ | 40,606 | $ | 50,637 | ||||||
|
|
|
|
See accompanying notes to consolidated financial statements.
5
DEVON ENERGY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
Common Stock | Additional Paid-In Capital |
Retained Earnings |
Accumulated Other Comprehensive Earnings |
Treasury Stock |
Noncontrolling Interests |
Total Stockholders Equity |
||||||||||||||||||||||||||
Shares | Amount | |||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||
(Millions) | ||||||||||||||||||||||||||||||||
Six Months Ended June 30, 2015 |
||||||||||||||||||||||||||||||||
Balance as of December 31, 2014 |
409 | $ | 41 | $ | 4,088 | $ | 16,631 | $ | 779 | $ | | $ | 4,802 | $ | 26,341 | |||||||||||||||||
Net earnings (loss) |
| | | (6,415 | ) | | | 33 | (6,382 | ) | ||||||||||||||||||||||
Other comprehensive loss, net of tax |
| | | | (251 | ) | | | (251 | ) | ||||||||||||||||||||||
Stock option exercises |
| | 4 | | | | | 4 | ||||||||||||||||||||||||
Restricted stock grants, net of cancellations |
2 | | | | | | | | ||||||||||||||||||||||||
Common stock repurchased |
| | | | | (23 | ) | | (23 | ) | ||||||||||||||||||||||
Common stock retired |
| | (23 | ) | | | 23 | | | |||||||||||||||||||||||
Common stock dividends |
| | | (197 | ) | | | | (197 | ) | ||||||||||||||||||||||
Share-based compensation |
| | 89 | | | | | 89 | ||||||||||||||||||||||||
Subsidiary equity transactions |
| | 578 | | | | 111 | 689 | ||||||||||||||||||||||||
Distributions to noncontrolling interests |
| | | | | | (118 | ) | (118 | ) | ||||||||||||||||||||||
Other |
| | | (1 | ) | | | | (1 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance as of June 30, 2015 |
411 | $ | 41 | $ | 4,736 | $ | 10,018 | $ | 528 | $ | | $ | 4,828 | $ | 20,151 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Six Months Ended June 30, 2014 |
||||||||||||||||||||||||||||||||
Balance as of December 31, 2013 |
406 | $ | 41 | $ | 3,780 | $ | 15,410 | $ | 1,268 | $ | | $ | | $ | 20,499 | |||||||||||||||||
Net earnings |
| | | 999 | | | 30 | 1,029 | ||||||||||||||||||||||||
Other comprehensive earnings, net of tax |
| | | | 2 | | | 2 | ||||||||||||||||||||||||
Stock option exercises |
1 | | 83 | | | | | 83 | ||||||||||||||||||||||||
Restricted stock grants, net of cancellations |
2 | | | | | | | | ||||||||||||||||||||||||
Common stock repurchased |
| | | | | (5 | ) | | (5 | ) | ||||||||||||||||||||||
Common stock retired |
| | (5 | ) | | | 5 | | | |||||||||||||||||||||||
Common stock dividends |
| | | (189 | ) | | | | (189 | ) | ||||||||||||||||||||||
Share-based compensation |
| | 84 | | | | | 84 | ||||||||||||||||||||||||
Share-based compensation tax benefits |
| | 1 | | | | | 1 | ||||||||||||||||||||||||
Subsidiary equity transactions |
| | | | | | 27 | 27 | ||||||||||||||||||||||||
Acquisition of noncontrolling interests |
| | | | | | 4,664 | 4,664 | ||||||||||||||||||||||||
Distributions to noncontrolling interests |
| | | | | | (141 | ) | (141 | ) | ||||||||||||||||||||||
Other |
| | | | | | 5 | 5 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance as of June 30, 2014 |
409 | $ | 41 | $ | 3,943 | $ | 16,220 | $ | 1,270 | $ | | $ | 4,585 | $ | 26,059 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
6
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. | Summary of Significant Accounting Policies |
The accompanying unaudited interim financial statements and notes of Devon Energy Corporation (Devon, we, us or our) have been prepared pursuant to the rules and regulations of the SEC. Pursuant to such rules and regulations, certain disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (U.S.) have been omitted. The accompanying unaudited interim financial statements and notes should be read in conjunction with the financial statements and notes included in Devons 2014 Annual Report on Form 10-K.
The accompanying unaudited interim financial statements furnished in this report reflect all adjustments that are, in the opinion of management, necessary for a fair statement of Devons results of operations and cash flows for the three-month and six-month periods ended June 30, 2015 and 2014 and Devons financial position as of June 30, 2015.
Recently Issued Accounting Standards not yet Adopted
The Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2014-09, Revenue from Contracts with Customers (Topic 606). This ASU provides guidance concerning the recognition and measurement of revenue from contracts with customers. Its objective is to increase the usefulness of information in the financial statements regarding the nature, timing and uncertainty of revenues. This ASU is effective for annual and interim periods beginning in 2018 and is required to be adopted using either the retrospective or cumulative effect transition method, with early adoption permitted in 2017. Devon has not yet selected a transition method and is evaluating the impact this ASU will have on its consolidated financial statements and related disclosures.
The FASB issued ASU 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis. This ASU provides additional guidance to reporting entities in evaluating whether certain legal entities, such as limited partnerships, limited liability corporations and securitization structures, should be consolidated. The ASU is considered to be an improvement on current accounting requirements as it reduces the number of existing consolidation models. The ASU is effective for annual and interim periods beginning in 2016 and is required to be adopted using a retrospective or modified retrospective approach, with early adoption permitted. Devon is evaluating the impact this ASU will have on its consolidated financial statements and related disclosures.
The FASB issued ASU 2015-03, Interest Imputation of Interest (Topic 835): Simplifying the Presentation of Debt Issuance Costs. This ASU requires debt issuance costs related to a recognized debt liability be presented on the balance sheet as a direct deduction from the carrying amount of that debt liability rather than as an asset. This ASU is effective for annual and interim periods beginning in 2016 and is required to be applied retrospectively, with early adoption permitted. Devon does not expect the adoption to have a material impact on its consolidated financial statements.
2. | Acquisitions and Divestitures |
Acquisition of GeoSouthern and Formation of EnLink
On February 28, 2014, Devon completed its acquisition of interests in certain affiliates of GeoSouthern Energy Corporation (GeoSouthern). On March 7, 2014, Devon, Crosstex Energy, Inc. and Crosstex Energy, LP (together with Crosstex Energy, Inc., Crosstex) completed a business combination to combine substantially all of Devons U.S. midstream assets with Crosstexs assets to form a new midstream business. The new business consists of EnLink Midstream, LLC (the General Partner) and EnLink Midstream Partners, LP (EnLink), which are both controlled by Devon and are publicly traded entities.
7
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
The following unaudited pro forma financial information was prepared assuming both the GeoSouthern acquisition and the formation of EnLink and the General Partner occurred on January 1, 2014. The pro forma information has been included for comparative purposes only and is not intended to reflect the actual results of operations that would have occurred if the business combination and acquisition had been completed at the date indicated. In addition, it does not project Devons results of operations for any future period.
Six Months Ended June 30, 2014 | ||
(Millions) | ||
Total operating revenues |
$8,882 | |
Net earnings |
$1,043 | |
Noncontrolling interests |
$ 43 | |
Net earnings attributable to Devon |
$1,000 | |
Net earnings per common share attributable to Devon |
$ 2.45 |
EnLink Acquisitions
The following table summarizes EnLinks acquisition activity for the first six months of 2015:
Purchase Price (Millions) |
Allocation (Millions) | |||||||||||||
Date |
Acquiree |
Cash | EnLink Units |
PP&E | Goodwill | Intangibles | Other | |||||||
January 31 |
LPC Crude Oil Marketing LLC | $100 | | $ 30 | $ 30 | $ 43 | ($3) | |||||||
March 16 |
Coronado Midstream Holdings LLC (Coronado) | $242 | $360 | $302 | $17 | $281 | $ 2 |
EnLink Dropdowns
In February 2015, EnLink acquired a 25% equity interest in EnLink Midstream Holdings, LP (EMH) from the General Partner in exchange for units valued at approximately $925 million. In May 2015, EnLink acquired the remaining 25% equity interest in EMH from the General Partner in exchange for units valued at approximately $900 million.
In April 2015, EnLink acquired the Victoria Express Pipeline and related truck terminal and storage assets (VEX) from Devon for approximately $180 million in cash and equity, subject to certain adjustments. EnLink also assumed approximately $35 million in certain future construction costs to expand the system to full capacity.
Asset Divestitures
In the second quarter of 2014, Devon sold Canadian conventional assets for $2.8 billion ($3.125 billion Canadian dollars) and recognized a gain totaling $1.1 billion ($0.6 billion after-tax). This gain is included as a separate item in the accompanying consolidated comprehensive statements of earnings. Included in the gain calculation were asset retirement obligations of approximately $700 million assumed by the purchaser as well as the derecognition of approximately $700 million of goodwill allocated to the sold assets. In conjunction with the divestiture, Devon repatriated approximately $2.8 billion of proceeds to the U.S. in the second quarter of 2014, which were utilized to repay commercial paper and term loan balances. Between collecting the divestiture proceeds and repatriating funds to the U.S., Devon recognized an $84 million foreign currency exchange loss and a $29 million foreign currency derivative loss. These losses are included in other nonoperating items in the accompanying consolidated comprehensive statements of earnings.
8
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
3. | Derivative Financial Instruments |
Objectives and Strategies
Devon periodically enters into derivative financial instruments with respect to a portion of its oil, gas and NGL production to hedge future prices received. Additionally, Devon and EnLink periodically enter into derivative financial instruments with respect to a portion of their oil, gas and NGL marketing activities. These commodity derivative financial instruments include financial price swaps, basis swaps, costless price collars and call options. Devon periodically enters into interest rate swaps to manage its exposure to interest rate volatility. Devon periodically enters into foreign exchange forward contracts to manage its exposure to fluctuations in exchange rates.
Devon does not intend to hold or issue derivative financial instruments for speculative trading purposes and has elected not to designate any of its derivative instruments for hedge accounting treatment.
Counterparty Credit Risk
By using derivative financial instruments, Devon is exposed to credit risk. Credit risk is the failure of the counterparty to perform under the terms of the derivative contract. To mitigate this risk, the hedging instruments are placed with a number of counterparties whom Devon believes are acceptable credit risks. It is Devons policy to enter into derivative contracts only with investment-grade rated counterparties deemed by management to be competent and competitive market makers. Additionally, Devons derivative contracts contain provisions that provide for collateral payments, depending on levels of exposure and the credit rating of the counterparty.
As of June 30, 2015 and December 31, 2014, Devon held $189 million and $524 million, respectively, of cash collateral which represented the estimated fair value of certain derivative positions in excess of Devons credit guidelines. The collateral is reported in other current liabilities in the accompanying consolidated balance sheets.
Commodity Derivatives
As of June 30, 2015, Devon had the following open oil derivative positions. The first table presents Devons oil derivatives that settle against the average of the prompt month NYMEX West Texas Intermediate (WTI) futures price. The second table presents Devons oil derivatives that settle against the Western Canadian Select, West Texas Sour and Midland Sweet indices.
Price Swaps | Price Collars | Call Options Sold | |||||||||||||||||||||||||||||||||
Period |
Volume (Bbls/d) |
Weighted Average Price ($/Bbl) |
Volume (Bbls/d) |
Weighted Average Floor Price ($/Bbl) |
Weighted Average Ceiling Price ($/Bbl) |
Volume (Bbls/d) |
Weighted Average Price ($/Bbl) | ||||||||||||||||||||||||||||
Q3-Q4 2015 |
106,000 | $ | 90.85 | 42,000 | $ | 82.40 | $ | 89.78 | 28,000 | $ | 116.43 | ||||||||||||||||||||||||
Q1-Q4 2016 |
| $ | | | $ | | $ | | 18,500 | $ | 103.11 |
Oil Basis Swaps | ||||||
Period |
Index |
Volume (Bbls/d) | Weighted Average Differential to WTI ($/Bbl) | |||
Q3-Q4 2015 |
Western Canadian Select | 40,000 | $(15.79) | |||
Q3-Q4 2015 |
West Texas Sour | 8,000 | $ (3.68) | |||
Q3-Q4 2015 |
Midland Sweet | 16,000 | $ (2.86) | |||
Q1-Q4 2016 |
West Texas Sour | 2,000 | $ (1.45) |
9
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
As of June 30, 2015, Devon had the following open natural gas derivative positions. The first table presents Devons natural gas derivatives that settle against the Inside FERC first of the month Henry Hub index. The second table presents Devons natural gas derivatives that settle against the Panhandle Eastern Pipe Line, El Paso Natural Gas, Houston Ship Channel and Transco Zone 4 indices.
Price Swaps | Price Collars | Call Options Sold | |||||||||||||||||||||||||||||||||
Period |
Volume (MMBtu/d) |
Weighted Average Price ($/MMBtu) |
Volume (MMBtu/d) |
Weighted Average Floor Price ($/MMBtu) |
Weighted Average Ceiling Price ($/MMBtu) |
Volume (MMBtu/d) |
Weighted Average Price ($/MMBtu) | ||||||||||||||||||||||||||||
Q3-Q4 2015 |
250,000 | $ | 4.32 | 462,500 | $ | 3.55 | $ | 3.85 | 550,000 | $ | 5.09 | ||||||||||||||||||||||||
Q1-Q4 2016 |
| $ | | | $ | | $ | | 400,000 | $ | 5.00 |
Natural Gas Basis Swaps | ||||||
Period |
Index |
Volume (MMBtu/d) | Weighted Average Differential to Henry Hub ($/MMBtu) | |||
Q3-Q4 2015 |
Panhandle Eastern Pipe Line | 100,000 | $(0.28) | |||
Q3-Q4 2015 |
El Paso Natural Gas | 70,000 | $(0.11) | |||
Q3-Q4 2015 |
Houston Ship Channel | 200,000 | $ 0.01 | |||
Q1-Q4 2016 |
Panhandle Eastern Pipe Line | 125,000 | $(0.34) | |||
Q1-Q4 2016 |
El Paso Natural Gas | 15,000 | $(0.13) | |||
Q1-Q4 2016 |
Houston Ship Channel | 30,000 | $ 0.11 | |||
Q1-Q4 2016 |
Transco Zone 4 | 30,000 | $ 0.01 | |||
Q1-Q4 2017 |
El Paso Natural Gas | 30,000 | $(0.14) | |||
Q1-Q4 2017 |
Houston Ship Channel | 35,000 | $ 0.06 | |||
Q1-Q4 2017 |
Transco Zone 4 | 75,000 | $ 0.04 |
As of June 30, 2015, the following were open derivative positions associated with gas processing and fractionation at EnLink. EnLinks NGL positions settle by purity product against the average of the prompt month OPIS Mont Belvieu, Texas index. EnLinks natural gas derivatives settle against the Henry Hub Gas Daily index.
Period |
Product |
Volume (Total) | Weighted Average Price Paid |
Weighted Average Price Received | |||||||||||||
Q3 2015-Q4 2016 |
Ethane | 974 MBbls | $ | 0.28/gal | Index | ||||||||||||
Q3 2015-Q4 2016 |
Propane | 1,094 MBbls | Index | $ | 0.90/gal | ||||||||||||
Q3 2015-Q2 2016 |
Normal Butane | 132 MBbls | Index | $ | 0.72/gal | ||||||||||||
Q3 2015-Q2 2016 |
Natural Gasoline | 93 MBbls | Index | $ | 1.30/gal | ||||||||||||
Q3 2015-Q2 2016 |
Natural Gas | 4,017 MMBtu/d | $ | 3.27/MMBtu | Index |
Interest Rate Derivatives
As of June 30, 2015, Devon had the following open interest rate derivative positions:
Notional |
Rate Received |
Rate Paid |
Expiration | |||
(Millions) | ||||||
$100 | Three Month LIBOR | 0.92% | December 2016 | |||
$100 | 1.76% | Three Month LIBOR | January 2019 |
10
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
Foreign Currency Derivatives
As of June 30, 2015, Devon had the following open foreign currency derivative position:
Forward Contract | ||||||||
Currency |
Contract Type | CAD Notional | Weighted Average Fixed Rate Received |
Expiration | ||||
(Millions) | (CAD-USD) | |||||||
Canadian Dollar |
Sell | $1,884 | 0.808 | September 2015 |
Financial Statement Presentation
The following table presents the net gains and losses recognized in the accompanying consolidated comprehensive statements of earnings associated with derivative financial instruments.
Comprehensive Statements of Earnings Caption |
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||
(Millions) | ||||||||||||||||||
Oil, gas and NGL commodity derivatives |
Oil, gas and NGL derivatives | $ | (282 | ) | $ | (399 | ) | $ | 12 | $ | (719 | ) | ||||||
Midstream commodity derivatives |
Marketing and midstream revenues | | (2 | ) | 2 | (3 | ) | |||||||||||
Interest rate derivatives |
Other nonoperating items | 1 | 1 | 2 | 1 | |||||||||||||
Foreign currency derivatives |
Other nonoperating items | (24 | ) | (54 | ) | 109 | (40 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net gains (losses) recognized in comprehensive statements of earnings |
$ | (305 | ) | $ | (454 | ) | $ | 125 | $ | (761 | ) | |||||||
|
|
|
|
|
|
|
|
The following table presents the derivative fair values included in the accompanying consolidated balance sheets.
Balance Sheet Caption |
June 30, 2015 | December 31, 2014 | ||||||||||
(Millions) | ||||||||||||
Asset derivatives: |
||||||||||||
Oil, gas and NGL commodity derivatives |
Derivatives, at fair value | $ | 892 | $ | 1,967 | |||||||
Oil, gas and NGL commodity derivatives |
Other long-term assets | 2 | 1 | |||||||||
Midstream commodity derivatives |
Derivatives, at fair value | 14 | 17 | |||||||||
Midstream commodity derivatives |
Other long-term assets | 5 | 10 | |||||||||
Interest rate derivatives |
Derivatives, at fair value | 1 | 1 | |||||||||
Interest rate derivatives |
Other long-term assets | 1 | | |||||||||
Foreign currency derivatives |
Derivatives, at fair value | 17 | 8 | |||||||||
|
|
|
|
|||||||||
Total asset derivatives |
$ | 932 | $ | 2,004 | ||||||||
|
|
|
|
|||||||||
Liability derivatives: |
||||||||||||
Oil, gas and NGL commodity derivatives |
Other current liabilities | $ | 31 | $ | 25 | |||||||
Oil, gas and NGL commodity derivatives |
Other long-term liabilities | 6 | 26 | |||||||||
Midstream commodity derivatives |
Other current liabilities | 3 | 3 | |||||||||
Midstream commodity derivatives |
Other long-term liabilities | 1 | 2 | |||||||||
Interest rate derivatives |
Other current liabilities | 1 | 1 | |||||||||
|
|
|
|
|||||||||
Total liability derivatives |
$ | 42 | $ | 57 | ||||||||
|
|
|
|
11
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
4. | Share-Based Compensation |
The following table presents the effects of share-based compensation included in Devons accompanying consolidated comprehensive statements of earnings. Devons gross general and administrative expense for the first six months of 2015 and 2014 includes $18 million and $6 million, respectively, of unit-based compensation related to grants made under EnLinks long-term incentive plans.
The vesting for certain share-based awards was accelerated in the first quarter of 2014 in conjunction with the divestiture of Devons Canadian conventional assets. For the six months ended June 30, 2014, approximately $15 million of associated expense for these accelerated awards is included in restructuring costs in the accompanying consolidated comprehensive statements of earnings.
Six Months Ended June 30, | ||||
2015 | 2014 | |||
(Millions) | ||||
Gross general and administrative expense |
$127 | $106 | ||
Share-based compensation expense capitalized pursuant to the full cost method of accounting for oil and gas properties |
$31 | $27 | ||
Related income tax benefit |
$26 | $24 |
Under its 2009 Long-Term Incentive Plan, as amended (the 2009 Plan), and its 2015 Long-Term Incentive Plan (the 2015 Plan), Devon granted share-based awards to certain employees and directors in the first six months of 2015. The following sections include information related to these awards.
Restricted Stock Awards and Units
The following table presents a summary of Devons unvested restricted stock awards and units.
Restricted Stock Awards & Units |
Weighted Average Grant-Date Fair Value | |||||||||
(Thousands) | ||||||||||
Unvested at December 31, 2014 |
4,304 | $ | 60.85 | |||||||
Granted |
2,701 | $ | 63.97 | |||||||
Vested |
(975 | ) | $ | 62.45 | ||||||
Forfeited |
(205 | ) | $ | 61.47 | ||||||
|
|
|||||||||
Unvested at June 30, 2015 |
5,825 | $ | 62.00 | |||||||
|
|
As of June 30, 2015, Devons unrecognized compensation cost related to unvested awards and units was $267 million. Such cost is expected to be recognized over a weighted-average period of 2.8 years.
Performance-Based Restricted Stock Awards
The following table presents a summary of Devons unvested performance-based restricted stock awards.
Performance Restricted Stock Awards |
Weighted Average Grant-Date Fair Value | |||||||||
(Thousands) | ||||||||||
Unvested at December 31, 2014 |
380 | $ | 59.41 | |||||||
Granted |
205 | $ | 64.18 | |||||||
Vested |
(59 | ) | $ | 61.33 | ||||||
|
|
|||||||||
Unvested at June 30, 2015 |
526 | $ | 61.06 | |||||||
|
|
12
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
As of June 30, 2015, Devons unrecognized compensation cost related to unvested awards was $8 million. Such cost is expected to be recognized over a weighted-average period of 3.2 years.
Performance Share Units
The following table presents a summary of the grant-date fair values of performance share units granted in 2015 and the related assumptions.
2015 | ||||||||||
Grant-date fair value |
$ | 81.99 | | $ | 85.05 | |||||
Risk-free interest rate |
1.06% | |||||||||
Volatility factor |
26.2% | |||||||||
Contractual term (in years) |
2.89 |
The following table presents a summary of Devons performance share units.
Performance Share Units |
Weighted Average Grant-Date Fair Value | |||||||||
(Thousands) | ||||||||||
Unvested at December 31, 2014 |
1,477 | $ | 70.90 | |||||||
Granted |
786 | $ | 84.14 | |||||||
Vested |
(337 | ) | $ | 66.00 | ||||||
Forfeited |
(28 | ) | $ | 76.12 | ||||||
|
|
|||||||||
Unvested at June 30, 2015 (1) |
1,898 | $ | 76.27 | |||||||
|
|
(1) | A maximum of 3.8 million common shares could be awarded based upon Devons final total shareholder return ranking. |
As of June 30, 2015, Devons unrecognized compensation cost related to unvested units was $64 million. Such cost is expected to be recognized over a weighted-average period of 2.2 years.
2015 Long-Term Incentive Plan
In the second quarter of 2015, Devons stockholders approved the 2015 Plan. The 2015 Plan replaces the 2009 Plan. From the effective date of the 2015 Plan, no further awards may be made under the 2009 Plan, and awards previously granted will continue to be governed by the terms of the 2009 Plan. Subject to the terms of the 2015 Plan, awards may be made under the 2015 Plan for a total of 28 million shares of Devon common stock, plus the number of shares available for issuance under the 2009 Plan (including shares subject to outstanding awards under the 2009 Plan that are subsequently forfeited, cancelled or expire). The 2015 Plan authorizes the Compensation Committee, which consists of independent, non-management members of Devons Board of Directors, to grant nonqualified and incentive stock options, restricted stock awards or units, Canadian restricted stock units, performance awards or units and stock appreciation rights to eligible employees. The 2015 Plan also authorizes the grant of nonqualified stock options, restricted stock awards or units and stock appreciation rights to non-employee directors. To calculate the number of shares that may be granted in awards under the 2015 Plan, options and stock appreciation rights represent one share and other awards represent three shares.
EnLink Share-Based Awards
In March 2015, the General Partner and EnLink issued restricted incentive units as bonus payments to officers and certain employees for 2014. The combined grant fair value was $7 million, and the total cost was recognized in the first quarter of 2015 due to the awards vesting immediately.
As of June 30, 2015, the General Partner and EnLink both had unrecognized compensation cost related to unvested restricted incentive units of $24 million. Such cost is expected to be recognized for the General Partner and EnLink over a weighted-average period of 1.9 and 2.0 years, respectively. Additionally, the General Partner and EnLink both had unrecognized compensation cost related to unvested performance units of $4 million. Such cost is expected to be recognized over a weighted-average period of 2.5 years for both the General Partner and EnLink.
13
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
5. | Asset Impairments |
In the first six months of 2015, Devon recognized asset impairments as presented below.
Three Months Ended June 30, 2015 |
Six Months Ended June 30, 2015 | |||||||||||||||||||
Gross | Net of Taxes | Gross | Net of Taxes | |||||||||||||||||
(Millions) | ||||||||||||||||||||
U.S. oil and gas assets |
$ | 4,167 | $ | 2,645 | $ | 9,625 | $ | 6,111 | ||||||||||||
Other assets |
1 | 1 | 3 | 2 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total asset impairments |
$ | 4,168 | $ | 2,646 | $ | 9,628 | $ | 6,113 | ||||||||||||
|
|
|
|
|
|
|
|
Oil and Gas Impairments
Under the full cost method of accounting, capitalized costs of oil and gas properties, net of accumulated DD&A and deferred income taxes, may not exceed the full cost ceiling at the end of each quarter. The ceiling is calculated separately for each country and is based on the present value of estimated future net cash flows from proved oil and gas reserves, discounted at 10% per annum, net of related tax effects. Estimated future net cash flows are calculated using end-of-period costs and an unweighted arithmetic average of commodity prices in effect on the first day of each of the previous 12 months.
The oil and gas impairments resulted from a decline in the U.S. full cost ceiling. This lower ceiling value resulted from decreases in the 12-month average trailing prices for oil, gas and NGLs, which reduced proved reserves and proved reserves values.
6. | Income Taxes |
The following table presents Devons total income tax expense (benefit) and a reconciliation of its effective income tax rate to the U.S. statutory income tax rate.
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Total income tax expense (benefit) (millions) |
$ | (1,686 | ) | $ | 854 | $ | (3,721 | ) | $ | 1,085 | ||||||
|
|
|
|
|
|
|
|
|||||||||
U.S. statutory income tax rate |
(35 | )% | 35 | % | (35 | )% | 35 | % | ||||||||
Taxation on Canadian operations |
1 | % | 4 | % | 1 | % | 2 | % | ||||||||
State income taxes |
(2 | )% | 0 | % | (2 | )% | 1 | % | ||||||||
Repatriations |
0 | % | 16 | % | 0 | % | 12 | % | ||||||||
Taxes on General Partner formation |
0 | % | 0 | % | 0 | % | 2 | % | ||||||||
Other |
(2 | )% | 0 | % | (1 | )% | (1 | )% | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Effective income tax rate |
(38 | )% | 55 | % | (37 | )% | 51 | % | ||||||||
|
|
|
|
|
|
|
|
Devon estimates its annual effective income tax rate in recording its quarterly provision for income taxes in the various jurisdictions in which it operates. Statutory tax rate changes and other significant or unusual items are recognized as discrete items in the quarter in which they occur.
In the second quarter of 2015, Devon recognized $57 million of income tax benefits in conjunction with favorable tax settlements. In addition, changes in statutory tax rates in Texas and the province of Alberta, Canada resulted in a net increase to deferred tax expense of $44 million.
14
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
Devon and its subsidiaries are subject to U.S. federal income tax as well as income or capital taxes in various state and foreign jurisdictions. Devons tax reserves are related to tax years that may be subject to examination by the relevant taxing authority. Devon is under audit in the U.S. and various foreign jurisdictions as part of its normal course of business.
In the second quarter of 2014, Devon recognized $247 million of additional income tax expense related to the $2.8 billion of repatriations to the U.S. Prior to the repatriation, Devon had recognized a $143 million deferred income tax liability associated with the planned repatriation. When the repatriation was made, Devon retained a larger property basis in Canada than was previously estimated, resulting in the incremental tax in the second quarter.
In the first quarter of 2014, Devon recorded a $48 million deferred tax liability in conjunction with the formation of the General Partner, which impacted the effective tax rate as reflected in the table above.
7. | Net Earnings (Loss) Per Share Attributable to Devon |
The following table reconciles net earnings (loss) attributable to Devon and common shares outstanding used in the calculations of basic and diluted net earnings per share.
Earnings (loss) | Common Shares | Earnings (loss) per Share | |||||||||||||
(Millions, except per share amounts) | |||||||||||||||
Three Months Ended June 30, 2015: |
|||||||||||||||
Net loss attributable to Devon |
$ | (2,816 | ) | 411 | |||||||||||
Attributable to participating securities |
(1 | ) | (5 | ) | |||||||||||
|
|
|
|
||||||||||||
Basic net loss per share |
(2,817 | ) | 406 | $ | (6.94 | ) | |||||||||
Dilutive effect of potential common shares issuable |
| | |||||||||||||
|
|
|
|
||||||||||||
Diluted net loss per share |
$ | (2,817 | ) | 406 | $ | (6.94 | ) | ||||||||
|
|
|
|
||||||||||||
Three Months Ended June 30, 2014: |
|||||||||||||||
Net earnings attributable to Devon |
$ | 675 | 408 | ||||||||||||
Attributable to participating securities |
(8 | ) | (4 | ) | |||||||||||
|
|
|
|
||||||||||||
Basic net earnings per share |
667 | 404 | $ | 1.65 | |||||||||||
Dilutive effect of potential common shares issuable |
| 2 | |||||||||||||
|
|
|
|
||||||||||||
Diluted net earnings per share |
$ | 667 | 406 | $ | 1.64 | ||||||||||
|
|
|
|
||||||||||||
Six Months Ended June 30, 2015: |
|||||||||||||||
Net loss attributable to Devon |
$ | (6,415 | ) | 411 | |||||||||||
Attributable to participating securities |
(2 | ) | (5 | ) | |||||||||||
|
|
|
|
||||||||||||
Basic loss earnings per share |
(6,417 | ) | 406 | $ | (15.81 | ) | |||||||||
Dilutive effect of potential common shares issuable |
| | |||||||||||||
|
|
|
|
||||||||||||
Diluted net loss per share |
$ | (6,417 | ) | 406 | $ | (15.81 | ) | ||||||||
|
|
|
|
||||||||||||
Six Months Ended June 30, 2014: |
|||||||||||||||
Net earnings attributable to Devon |
$ | 999 | 408 | ||||||||||||
Attributable to participating securities |
(10 | ) | (4 | ) | |||||||||||
|
|
|
|
||||||||||||
Basic net earnings per share |
989 | 404 | $ | 2.45 | |||||||||||
Dilutive effect of potential common shares issuable |
| 2 | |||||||||||||
|
|
|
|
||||||||||||
Diluted net earnings per share |
$ | 989 | 406 | $ | 2.44 | ||||||||||
|
|
|
|
15
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
Certain options to purchase shares of Devons common stock are excluded from the dilution calculation because the options are antidilutive. During the three-month and six-month periods ended June 30, 2015, 3.3 million shares and 4.0 million shares, respectively, were excluded from the diluted net earnings per share calculations. During the three-month and six-month periods ended June 30, 2014, 2.6 million shares and 3.4 million shares, respectively, were excluded from the diluted net earnings per share calculations.
8. | Other Comprehensive Earnings |
Components of other comprehensive earnings consist of the following:
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(Millions) | ||||||||||||||||
Foreign currency translation: |
||||||||||||||||
Beginning accumulated foreign currency translation |
$ | 681 | $ | 1,150 | $ | 983 | $ | 1,448 | ||||||||
Change in cumulative translation adjustment |
60 | 306 | (277 | ) | (7 | ) | ||||||||||
Income tax benefit (expense) |
(16 | ) | (14 | ) | 19 | 1 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending accumulated foreign currency translation |
725 | 1,442 | 725 | 1,442 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Pension and postretirement benefit plans: |
||||||||||||||||
Beginning accumulated pension and postretirement benefits |
(200 | ) | (177 | ) | (204 | ) | (180 | ) | ||||||||
Recognition of net actuarial loss and prior service cost in earnings (1) |
5 | 6 | 11 | 11 | ||||||||||||
Income tax expense |
(2 | ) | (1 | ) | (4 | ) | (3 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending accumulated pension and postretirement benefits |
(197 | ) | (172 | ) | (197 | ) | (172 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Accumulated other comprehensive earnings, net of tax |
$ | 528 | $ | 1,270 | $ | 528 | $ | 1,270 | ||||||||
|
|
|
|
|
|
|
|
(1) | These accumulated other comprehensive earnings components are included in the computation of net periodic benefit cost, which is a component of general and administrative expenses on the accompanying consolidated comprehensive statements of earnings. See Note 14 for additional details. |
9. | Supplemental Information to Statements of Cash Flows |
Six Months Ended June 30, | ||||||||||
2015 | 2014 | |||||||||
(Millions) | ||||||||||
Net change in working capital accounts: |
||||||||||
Accounts receivable |
$ | 440 | $ | (234 | ) | |||||
Income taxes receivable |
416 | | ||||||||
Other current assets |
(6 | ) | (30 | ) | ||||||
Accounts payable |
(102 | ) | 45 | |||||||
Revenues and royalties payable |
(183 | ) | 508 | |||||||
Other current liabilities |
(539 | ) | 181 | |||||||
|
|
|
|
|||||||
Net change in working capital |
$ | 26 | $ | 470 | ||||||
|
|
|
|
|||||||
Interest paid (net of capitalized interest) |
$ | 230 | $ | 235 | ||||||
Income taxes paid (received) |
$ | (330 | ) | $ | 113 |
16
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
On March 7, 2014, Devon completed a business combination to form EnLink. With the exception of a $100 million cash payment to noncontrolling interests, the business combination was a non-monetary transaction. Furthermore, EnLinks noncash acquisition activity during the first six months of 2015 included a portion of the Coronado transaction. See Note 2 for additional details.
10. | Accounts Receivable |
The components of accounts receivable include the following:
June 30, 2015 | December 31, 2014 | |||||||||
(Millions) | ||||||||||
Oil, gas and NGL sales |
$ | 591 | $ | 723 | ||||||
Joint interest billings |
277 | 475 | ||||||||
Marketing and midstream revenues |
704 | 706 | ||||||||
Other |
45 | 71 | ||||||||
|
|
|
|
|||||||
Gross accounts receivable |
1,617 | 1,975 | ||||||||
Allowance for doubtful accounts |
(15 | ) | (16 | ) | ||||||
|
|
|
|
|||||||
Net accounts receivable |
$ | 1,602 | $ | 1,959 | ||||||
|
|
|
|
11. | Goodwill and Other Intangible Assets |
See Note 2 for discussion of changes in goodwill and other intangible assets resulting from acquisitions during the first six months of 2015.
The following table presents other intangible assets reported in other long-term assets in the accompanying consolidated balance sheets.
June 30, 2015 | December 31, 2014 | |||||||||
(Millions) | ||||||||||
Customer relationships |
$ | 907 | $ | 569 | ||||||
Accumulated amortization |
(66 | ) | (36 | ) | ||||||
|
|
|
|
|||||||
Net intangibles |
$ | 841 | $ | 533 | ||||||
|
|
|
|
The weighted-average amortization period for intangible assets is 11.2 years. Amortization expense for intangibles was approximately $18.2 million and $11.3 million for the three months ended June 30, 2015 and 2014, respectively, and $29.7 million and $13.0 million for the six months ended June 30, 2015 and 2014, respectively.
The following table summarizes the estimated remaining aggregate amortization expense for the next five years.
Year |
Amortization Amount | |||
(Millions) | ||||
2015 | $ 33 | |||
2016 | $ 66 | |||
2017 | $ 66 | |||
2018 | $ 66 | |||
2019 | $ 66 |
17
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
12. | Debt |
A summary of debt is as follows:
June 30, 2015 | December 31, 2014 | |||||||||
(Millions) | ||||||||||
Devon debt |
||||||||||
Commercial paper |
$ | 170 | $ | 932 | ||||||
Floating rate due December 15, 2015 |
500 | 500 | ||||||||
Floating rate due December 15, 2016 |
350 | 350 | ||||||||
8.25% due July 1, 2018 |
125 | 125 | ||||||||
2.25% due December 15, 2018 |
750 | 750 | ||||||||
6.30% due January 15, 2019 |
700 | 700 | ||||||||
4.00% due July 15, 2021 |
500 | 500 | ||||||||
3.25% due May 15, 2022 |
1,000 | 1,000 | ||||||||
7.50% due September 15, 2027 |
150 | 150 | ||||||||
7.875% due September 30, 2031 |
1,250 | 1,250 | ||||||||
7.95% due April 15, 2032 |
1,000 | 1,000 | ||||||||
5.60% due July 15, 2041 |
1,250 | 1,250 | ||||||||
4.75% due May 15, 2042 |
750 | 750 | ||||||||
5.00% due June 15, 2045 |
750 | | ||||||||
Net discount on debentures and notes |
(27 | ) | (18 | ) | ||||||
|
|
|
|
|||||||
Total Devon debt |
9,218 | 9,239 | ||||||||
|
|
|
|
|||||||
EnLink debt |
||||||||||
Credit facilities |
150 | 237 | ||||||||
2.70% due April 1, 2019 |
400 | 400 | ||||||||
7.125% due June 1, 2022 |
163 | 163 | ||||||||
4.40% due April 1, 2024 |
550 | 550 | ||||||||
4.15% due June 1, 2025 |
750 | | ||||||||
5.60% due April 1, 2044 |
350 | 350 | ||||||||
5.05% due April 1, 2045 |
450 | 300 | ||||||||
Net premium on debentures and notes |
14 | 23 | ||||||||
|
|
|
|
|||||||
Total EnLink debt |
2,827 | 2,023 | ||||||||
|
|
|
|
|||||||
Total debt |
12,045 | 11,262 | ||||||||
Less amount classified as short-term debt (1) |
670 | 1,432 | ||||||||
|
|
|
|
|||||||
Total long-term debt |
$ | 11,375 | $ | 9,830 | ||||||
|
|
|
|
(1) | Short-term debt as of June 30, 2015 consists of $170 million of commercial paper and $500 million floating rate due on December 15, 2015. Short-term debt as of December 31, 2014 consists of $932 million of commercial paper and $500 million floating rate due on December 15, 2015. |
18
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
Long-Term Debt
In June 2015, Devon issued $750 million of 5.0% senior notes that are unsecured and unsubordinated obligations. Devon intends to use the net proceeds to repay the aggregate principal amount of the floating rate senior notes due 2015, when they mature on December 15, 2015. Pending that use, part of the net proceeds have been used to repay a portion of outstanding commercial paper balances.
Commercial Paper
As of June 30, 2015, Devon had $170 million outstanding commercial paper borrowings at an average rate of 0.45%.
Credit Lines
Devon has a $3.0 billion syndicated, unsecured revolving line of credit (the Senior Credit Facility). As of June 30, 2015, there were no borrowings under the Senior Credit Facility. The Senior Credit Facility contains only one material financial covenant. This covenant requires Devons ratio of total funded debt to total capitalization, as defined in the credit agreement, to be no greater than 65%. As of June 30, 2015, Devon was in compliance with this covenant with a debt-to-capitalization ratio of 22.1%.
EnLink Debt
All of EnLinks and the General Partners debt is non-recourse to Devon.
EnLink has a $1.5 billion unsecured revolving credit facility. As of June 30, 2015, there were $2.9 million in outstanding letters of credit and $150 million outstanding borrowings at an average rate of 1.62% under the $1.5 billion credit facility, leaving approximately $1.3 billion available for future borrowing.
The General Partner has a $250 million revolving credit facility. As of June 30, 2015, the General Partner had no outstanding borrowings under the $250 million credit facility. EnLink and the General Partner were in compliance with all financial covenants as of June 30, 2015.
In May 2015, EnLink issued $900 million principal amount of unsecured senior notes, consisting of $750 million principal amount of its 4.15% senior notes due 2025 and an additional $150 million principal amount of its 5.05% senior notes due 2045. EnLink used the net proceeds to repay outstanding borrowings under its revolving credit facility, for capital expenditures and for general partnership purposes.
13. | Asset Retirement Obligations |
The schedule below summarizes changes in Devons asset retirement obligations.
Six Months Ended June 30, | ||||||||||
2015 | 2014 | |||||||||
(Millions) | ||||||||||
Asset retirement obligations as of beginning of period |
$ | 1,399 | $ | 2,228 | ||||||
Liabilities incurred |
33 | 64 | ||||||||
Liabilities settled |
(20 | ) | (22 | ) | ||||||
Revision of estimated obligation |
61 | 69 | ||||||||
Liabilities assumed by others |
(11 | ) | (731 | ) | ||||||
Accretion expense on discounted obligation |
38 | 50 | ||||||||
Foreign currency translation adjustment |
(45 | ) | (26 | ) | ||||||
|
|
|
|
|||||||
Asset retirement obligations as of end of period |
1,455 | 1,632 | ||||||||
Less current portion |
64 | 91 | ||||||||
|
|
|
|
|||||||
Asset retirement obligations, long-term |
$ | 1,391 | $ | 1,541 | ||||||
|
|
|
|
19
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
During the first six months of 2014, Devon reduced its asset retirement obligations by $731 million for those obligations that were assumed by the purchasers of certain Devon Canadian oil and gas properties.
14. | Retirement Plans |
The following table presents the components of net periodic benefit cost for Devons pension and postretirement benefit plans.
Pension Benefits | Postretirement Benefits | |||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
Three Months Ended June 30, |
Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||||||||||||||
(Millions) | ||||||||||||||||||||||||||||||||||||||||
Service cost |
$ | 8 | $ | 8 | $ | 16 | $ | 15 | $ | | $ | | $ | | $ | | ||||||||||||||||||||||||
Interest cost |
13 | 13 | 26 | 27 | | | | | ||||||||||||||||||||||||||||||||
Expected return on plan assets |
(15 | ) | (14 | ) | (30 | ) | (27 | ) | | | | | ||||||||||||||||||||||||||||
Amortization of prior service cost (1) |
1 | 1 | 2 | 2 | (1 | ) | | (1 | ) | | ||||||||||||||||||||||||||||||
Net actuarial loss (gain) (1) |
5 | 6 | 10 | 10 | | (1 | ) | | (1 | ) | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Net periodic benefit cost (2) |
$ | 12 | $ | 14 | $ | 24 | $ | 27 | $ | (1 | ) | $ | (1 | ) | $ | (1 | ) | $ | (1 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | These net periodic benefit costs were reclassified out of other comprehensive earnings in the current period. |
(2) | Net periodic benefit cost is a component of general and administrative expenses on the accompanying consolidated comprehensive statements of earnings. |
15. | Stockholders Equity |
Dividends
Devon paid common stock dividends of $197 million and $189 million in the first six months of 2015 and 2014, respectively. Devon increased the quarterly cash dividend rate from $0.22 per share to $0.24 per share in the second quarter of 2014.
Stock Option Proceeds
Devon received $4 million and $83 million from stock option proceeds during the first six months of 2015 and 2014, respectively.
16. | Noncontrolling Interests |
Subsidiary Equity Transactions
In March 2015, Devon conducted an underwritten secondary public offering of 22.8 million common units representing limited partner interests in EnLink, raising net proceeds of approximately $569 million. In April 2015, as part of the secondary public offering, the underwriters fully exercised their option to purchase an additional 3.4 million EnLink common units from Devon, resulting in an incremental $85 million of net proceeds raised.
As a result of these transactions and the Coronado acquisition and dropdown transactions discussed in Note 2, Devons ownership interest in EnLink decreased from 49% at December 31, 2014 to 29% at June 30, 2015, excluding the interest held by the General Partner. The net gains and losses and related income taxes resulting from these transactions have been recorded as an adjustment to equity, and the change in ownership reflected as an adjustment to noncontrolling interests.
20
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
Distributions to Noncontrolling Interests
EnLink and the General Partner distributed $118 million and $141 million to non-Devon unitholders during the first six months of 2015 and 2014, respectively.
17. | Commitments and Contingencies |
Devon is party to various legal actions arising in the normal course of business. Matters that are probable of unfavorable outcome to Devon and which can be reasonably estimated are accrued. Such accruals are based on information known about the matters, Devons estimates of the outcomes of such matters and its experience in contesting, litigating and settling similar matters. None of the actions are believed by management to involve future amounts that would be material to Devons financial position or results of operations after consideration of recorded accruals. Actual amounts could differ materially from managements estimates.
Royalty Matters
Numerous oil and natural gas producers and related parties, including Devon, have been named in various lawsuits alleging royalty underpayments. The suits allege that the producers and related parties used below-market prices, made improper deductions, used improper measurement techniques and entered into gas purchase and processing arrangements with affiliates that resulted in underpayment of royalties in connection with oil, natural gas and NGLs produced and sold. Devon is also involved in governmental agency proceedings and is subject to related contracts and regulatory controls in the ordinary course of business, some that may lead to additional royalty claims. Devon does not currently believe that it is subject to material exposure with respect to such royalty matters.
Environmental Matters
Devon is subject to certain laws and regulations relating to environmental remediation activities associated with past operations, such as the Comprehensive Environmental Response, Compensation, and Liability Act and similar state statutes. In response to liabilities associated with these activities, loss accruals primarily consist of estimated uninsured remediation costs. Devons monetary exposure for environmental matters is not expected to be material.
Other Matters
Devon is involved in other various routine legal proceedings incidental to its business. However, to Devons knowledge, there were no other material pending legal proceedings to which Devon is a party or to which any of its property is subject.
21
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
(Unaudited)
18. | Fair Value Measurements |
The following tables provide carrying value and fair value measurement information for certain of Devons financial assets and liabilities. The carrying values of cash, accounts receivable, other current receivables, accounts payable, other current payables and accrued expenses included in the accompanying consolidated balance sheets approximated fair value at June 30, 2015 and December 31, 2014. Therefore, such financial assets and liabilities are not presented in the following tables. Additionally, information regarding the fair values of oil and gas assets is provided in Note 5.
Fair Value Measurements Using: | |||||||||||||||||||||||||
Carrying Amount |
Total Fair Value |
Level 1 Inputs |
Level 2 Inputs |
Level 3 Inputs | |||||||||||||||||||||
(Millions) | |||||||||||||||||||||||||
June 30, 2015 assets (liabilities): |
|||||||||||||||||||||||||
Cash equivalents |
$ | 1,283 | $ | 1,283 | $ | 826 | $ | 457 | $ | | |||||||||||||||
Oil, gas and NGL commodity derivatives |
$ | 894 | $ | 894 | $ | | $ | 894 | $ | | |||||||||||||||
Oil, gas and NGL commodity derivatives |
$ | (37 | ) | $ | (37 | ) | $ | | $ | (37 | ) | $ | | ||||||||||||
Midstream commodity derivatives |
$ | 19 | $ | 19 | $ | | $ | 19 | $ | | |||||||||||||||
Midstream commodity derivatives |
$ | (4 | ) | $ | (4 | ) | $ | | $ | (4 | ) | $ | | ||||||||||||
Interest rate derivatives |
$ | 2 | $ | 2 | $ | | $ | 2 | $ | | |||||||||||||||
Interest rate derivatives |
$ | (1 | ) | $ | (1 | ) | $ | | $ | (1 | ) | $ | | ||||||||||||
Foreign currency derivatives |
$ | 17 | $ | 17 | $ | | $ | 17 | $ | | |||||||||||||||
Debt |
$ | (12,045 | ) | $ | (12,880 | ) | $ | | $ | (12,880 | ) | $ | | ||||||||||||
Capital lease obligations |
$ | (19 | ) | $ | (18 | ) | $ | | $ | (18 | ) | $ | | ||||||||||||
December 31, 2014 assets (liabilities): |
|||||||||||||||||||||||||
Cash equivalents |
$ | 950 | $ | 950 | $ | 340 | $ | 610 | $ | | |||||||||||||||
Oil, gas and NGL commodity derivatives |
$ | 1,968 | $ | 1,968 | $ | | $ | 1,968 | $ | | |||||||||||||||
Oil, gas and NGL commodity derivatives |
$ | (51 | ) | $ | (51 | ) | $ | | $ | (51 | ) | $ | | ||||||||||||
Midstream commodity derivatives |
$ | 27 | $ | 27 | $ | | $ | 27 | $ | | |||||||||||||||
Midstream commodity derivatives |
$ | (5 | ) | $ | (5 | ) | $ | | $ | (5 | ) | $ | | ||||||||||||
Interest rate derivatives |
$ | 1 | $ | 1 | $ | | $ | 1 | $ | | |||||||||||||||
Interest rate derivatives |
$ | (1 | ) | $ | (1 | ) | $ | | $ | (1 | ) | $ | | ||||||||||||
Foreign currency derivatives |
$ | 8 | $ | 8 | $ | | $ | 8 | $ | | |||||||||||||||
Debt |
$ | (11,262 | ) | $ | (12,472 | ) | $ | | $ | (12,472 | ) | $ | | ||||||||||||
Capital lease obligations |
$ | (20 | ) | $ | (20 | ) | $ | | $ | (20 | ) | $ | |
The following methods and assumptions were used to estimate the fair values in the tables above.
Level 1 Fair Value Measurements
Cash equivalents Amounts consist primarily of money market investments. The fair value approximates the carrying value.
Level 2 Fair Value Measurements
Cash equivalents Amounts consist primarily of Canadian agency and provincial securities and commercial paper investments. The fair value approximates the carrying value.
Commodity, interest rate and foreign currency derivatives The fair values of commodity, interest rate and foreign currency derivatives are estimated using internal discounted cash flow calculations based upon forward curves and data obtained from independent third parties for contracts with similar terms or data obtained from counterparties to the agreements.
Debt Devons debt instruments do not actively trade in an established market. The fair values of its debt are estimated based on rates available for debt with similar terms and maturity. The fair values of commercial paper and credit facility balances are the carrying values.
Capital lease obligations The fair value was calculated using inputs from third-party banks.
22
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
19. | Segment Information |
Devon manages its operations through distinct operating segments, which are defined primarily by geographic areas. For financial reporting purposes, Devon aggregates its U.S. exploration and production operating segments into one reporting segment due to the similar nature of the businesses. However, Devons Canadian exploration and production operating segment is reported as a separate reporting segment primarily due to the significant differences between the U.S. and Canadian regulatory environments. Devons U.S. and Canadian segments are both primarily engaged in oil and gas exploration and production activities.
EnLink, combined with the General Partner, is presented as a separate reporting segment. Devon considers EnLinks operations distinct from the U.S. and Canadian operating segments. Additionally, EnLink has a management team that is primarily responsible for capital and resource allocation decisions.
U.S. (1) | Canada | EnLink (1) | Eliminations | Total | |||||||||||||||||||||
(Millions) | |||||||||||||||||||||||||
Three Months Ended June 30, 2015: |
|||||||||||||||||||||||||
Revenues from external customers |
$ | 1,930 | $ | 360 | $ | 1,103 | $ | | $ | 3,393 | |||||||||||||||
Intersegment revenues |
$ | | $ | | $ | 171 | $ | (171 | ) | $ | | ||||||||||||||
Depreciation, depletion and amortization |
$ | 595 | $ | 121 | $ | 98 | $ | | $ | 814 | |||||||||||||||
Interest expense |
$ | 88 | $ | 23 | $ | 26 | $ | (11 | ) | $ | 126 | ||||||||||||||
Asset impairments |
$ | 4,168 | $ | | $ | | $ | | $ | 4,168 | |||||||||||||||
Earnings (loss) before income taxes |
$ | (4,498 | ) | $ | (36 | ) | $ | 55 | $ | | $ | (4,479 | ) | ||||||||||||
Income tax expense (benefit) |
$ | (1,736 | ) | $ | 40 | $ | 10 | $ | | $ | (1,686 | ) | |||||||||||||
Net earnings (loss) |
$ | (2,762 | ) | $ | (76 | ) | $ | 45 | $ | | $ | (2,793 | ) | ||||||||||||
Net earnings attributable to noncontrolling interests |
$ | 1 | $ | | $ | 22 | $ | | $ | 23 | |||||||||||||||
Net earnings (loss) attributable to Devon |
$ | (2,763 | ) | $ | (76 | ) | $ | 23 | $ | | $ | (2,816 | ) | ||||||||||||
Capital expenditures |
$ | 887 | $ | 146 | $ | 158 | $ | | $ | 1,191 | |||||||||||||||
Three Months Ended June 30, 2014: |
|||||||||||||||||||||||||
Revenues from external customers |
$ | 3,252 | $ | 506 | $ | 752 | $ | | $ | 4,510 | |||||||||||||||
Intersegment revenues |
$ | | $ | | $ | 175 | $ | (175 | ) | $ | | ||||||||||||||
Depreciation, depletion and amortization |
$ | 641 | $ | 112 | $ | 75 | $ | | $ | 828 | |||||||||||||||
Interest expense |
$ | 108 | $ | 22 | $ | 14 | $ | (11 | ) | $ | 133 | ||||||||||||||
Earnings before income taxes |
$ | 364 | $ | 1,109 | $ | 81 | $ | | $ | 1,554 | |||||||||||||||
Income tax expense |
$ | 378 | $ | 458 | $ | 18 | $ | | $ | 854 | |||||||||||||||
Net earnings (loss) |
$ | (14 | ) | $ | 651 | $ | 63 | $ | | $ | 700 | ||||||||||||||
Net earnings attributable to noncontrolling interests |
$ | 1 | $ | | $ | 24 | $ | | $ | 25 | |||||||||||||||
Net earnings (loss) attributable to Devon |
$ | (15 | ) | $ | 651 | $ | 39 | $ | | $ | 675 | ||||||||||||||
Capital expenditures |
$ | 1,416 | $ | 278 | $ | 232 | $ | | $ | 1,926 | |||||||||||||||
Six Months Ended June 30, 2015: |
|||||||||||||||||||||||||
Revenues from external customers |
$ | 4,189 | $ | 581 | $ | 1,888 | $ | | $ | 6,658 | |||||||||||||||
Intersegment revenues |
$ | | $ | | $ | 327 | $ | (327 | ) | $ | | ||||||||||||||
Depreciation, depletion and amortization |
$ | 1,307 | $ | 248 | $ | 189 | $ | | $ | 1,744 | |||||||||||||||
Interest expense |
$ | 175 | $ | 48 | $ | 45 | $ | (23 | ) | $ | 245 | ||||||||||||||
Asset impairments |
$ | 9,628 | $ | | $ | | $ | | $ | 9,628 | |||||||||||||||
Earnings (loss) before income taxes |
$ | (9,986 | ) | $ | (208 | ) | $ | 91 | $ | | $ | (10,103 | ) | ||||||||||||
Income tax expense (benefit) |
$ | (3,729 | ) | $ | (13 | ) | $ | 21 | $ | | $ | (3,721 | ) | ||||||||||||
Net earnings (loss) |
$ | (6,257 | ) | $ | (195 | ) | $ | 70 | $ | | $ | (6,382 | ) | ||||||||||||
Net earnings attributable to noncontrolling interests |
$ | 1 | $ | | $ | 32 | $ | | $ | 33 | |||||||||||||||
Net earnings (loss) attributable to Devon |
$ | (6,258 | ) | $ | (195 | ) | $ | 38 | $ | | $ | (6,415 | ) | ||||||||||||
Property and equipment, net |
$ | 15,852 | $ | 6,422 | $ | 5,550 | $ | | $ | 27,824 | |||||||||||||||
Total assets |
$ | 21,945 | $ | 7,643 | $ | 11,129 | $ | (111 | ) | $ | 40,606 | ||||||||||||||
Capital expenditures |
$ | 2,231 | $ | 370 | $ | 672 | $ | | $ | 3,273 |
23
DEVON ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
U.S. (1) | Canada | EnLink (1) | Eliminations | Total | |||||||||||||||||||||
(Millions) | |||||||||||||||||||||||||
Six Months Ended June 30, 2014: |
|||||||||||||||||||||||||
Revenues from external customers |
$ | 5,868 | $ | 1,190 | $ | 1,177 | $ | | $ | 8,235 | |||||||||||||||
Intersegment revenues |
$ | | $ | | $ | 473 | $ | (473 | ) | $ | | ||||||||||||||
Depreciation, depletion and amortization |
$ | 1,137 | $ | 306 | $ | 124 | $ | | $ | 1,567 | |||||||||||||||
Interest expense |
$ | 208 | $ | 41 | $ | 19 | $ | (20 | ) | $ | 248 | ||||||||||||||
Earnings before income taxes |
$ | 761 | $ | 1,201 | $ | 152 | $ | | $ | 2,114 | |||||||||||||||
Income tax expense |
$ | 564 | $ | 479 | $ | 42 | $ | | $ | 1,085 | |||||||||||||||
Net earnings |
$ | 197 | $ | 722 | $ | 110 | $ | | $ | 1,029 | |||||||||||||||
Net earnings attributable to noncontrolling interests |
$ | 1 | $ | | $ | 29 | $ | | $ | 30 | |||||||||||||||
Net earnings attributable to Devon |
$ | 196 | $ | 722 | $ | 81 | $ | | $ | 999 | |||||||||||||||
Property and equipment, net |
$ | 25,503 | $ | 7,009 | $ | 4,487 | $ | | $ | 36,999 | |||||||||||||||
Total assets |
$ | 30,527 | $ | 11,224 | $ | 9,483 | $ | (119 | ) | $ | 51,115 | ||||||||||||||
Capital expenditures |
$ | 8,513 | $ | 720 | $ | 306 | $ | | $ | 9,539 | |||||||||||||||
Year Ended December 31, 2014: |
|||||||||||||||||||||||||
Property and equipment, net |
$ | 24,463 | $ | 6,790 | $ | 5,043 | $ | | $ | 36,296 | |||||||||||||||
Total assets |
$ | 32,037 | $ | 8,517 | $ | 10,207 | $ | (124 | ) | $ | 50,637 |
(1) | Due to Devons control of EnLink through its control of the General Partner, the acquisition of VEX by EnLink from Devon was considered a transfer of net assets between entities under common control, and EnLink was required to recast its financial statements as of June 30, 2015 to include the activities of such assets from the date of common control. Therefore, the results of VEX for prior periods have been moved from the U.S. segment to the EnLink segment. |
24
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis addresses material changes in our results of operations and capital resources and uses for the three-month and six-month periods ended June 30, 2015, compared to the three-month and six-month periods ended June 30, 2014 and in our financial condition and liquidity since December 31, 2014. For information regarding our critical accounting policies and estimates, see our 2014 Annual Report on Form 10-K under Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations.
Overview of 2015 Results
Key components of our financial performance are summarized below.
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | |||||||||||||||||||
(Millions, except per share amounts) | ||||||||||||||||||||||||
Net earnings (loss) attributable to Devon |
$ | (2,816 | ) | $ | 675 | N/M | $ | (6,415 | ) | $ | 999 | N/M | ||||||||||||
Core earnings attributable to Devon(1) |
$ | 320 | $ | 574 | - 44 | % | $ | 409 | $ | 1,121 | - 64 | % | ||||||||||||
Earnings (loss) per share attributable to Devon |
$ | (6.94 | ) | $ | 1.64 | N/M | $ | (15.81 | ) | $ | 2.44 | N/M | ||||||||||||
Core earnings per share attributable to Devon (1) |
$ | 0.78 | $ | 1.40 | - 44 | % | $ | 0.99 | $ | 2.74 | - 64 | % | ||||||||||||
Retained production (MBoe/d) |
674 | 620 | +9 | % | 679 | 592 | +15 | % | ||||||||||||||||
Total production (MBoe/d) |
674 | 667 | +1 | % | 679 | 679 | +0 | % | ||||||||||||||||
Realized price per Boe |
$ | 25.86 | $ | 44.12 | - 41 | % | $ | 23.80 | $ | 42.61 | - 44 | % | ||||||||||||
Operating cash flow |
$ | 1,101 | $ | 2,049 | - 46 | % | $ | 2,749 | $ | 3,459 | - 21 | % | ||||||||||||
Capitalized costs, including acquisitions |
$ | 1,191 | $ | 1,926 | - 38 | % | $ | 3,273 | $ | 9,539 | - 66 | % | ||||||||||||
Shareholder and noncontrolling interests distributions |
$ | 163 | $ | 140 | +16 | % | $ | 315 | $ | 330 | - 5 | % |
(1) | Core earnings and core earnings per share attributable to Devon are financial measures not prepared in accordance with accounting principles generally accepted in the U.S. (GAAP). For a description of core earnings and core earnings per share attributable to Devon, as well as reconciliations to the comparable GAAP measures, see Non-GAAP Measures in this Item 2. |
The downward pressure on crude oil prices that began in the second half of 2014 continued to impact results into the first half of 2015. As compared to the second quarter of 2014 and first six months of 2014, the WTI index decreased 44% and 47%, respectively. Additionally, natural gas and NGL pricing continues to be challenged. As a result, our net earnings attributable to Devon, core earnings attributable to Devon and core earnings per share attributable to Devon for the second quarter and first six months of 2015 decreased significantly compared to the same periods in 2014.
We expect that our industry will continue to be challenged by lower commodity prices. However, we have strategically positioned our company so that we can prudently continue investing in our portfolio of assets. Even with the recent downturn in commodity prices, we are still in a financially strong position, as detailed below.
| Over half of our projected oil production for the remainder of 2015 is hedged at an average price of approximately $88 per barrel. |
| Approximately 45% of our projected gas production for the remainder of 2015 is hedged at an average price of approximately $4 per Mcf. |
| EnLink enhances our financial optionality. We received approximately $800 million from the sale of EnLink units and unit distributions in the first half of 2015. Additionally, we dropped VEX into EnLink, receiving approximately $180 million in cash and equity. |
25
Results of Operations
Oil, Gas and NGL Production
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | |||||||||||||||||||
Oil (MBbls/d) |
||||||||||||||||||||||||
Anadarko Basin |
10 | 11 | - 5 | % | 10 | 10 | - 6 | % | ||||||||||||||||
Barnett Shale |
1 | 2 | - 36 | % | 1 | 2 | - 37 | % | ||||||||||||||||
Eagle Ford |
67 | 40 | +66 | % | 71 | 26 | +176 | % | ||||||||||||||||
Permian Basin |
67 | 55 | +22 | % | 64 | 55 | +16 | % | ||||||||||||||||
Rockies |
16 | 8 | +89 | % | 14 | 8 | +70 | % | ||||||||||||||||
Other |
11 | 12 | - 8 | % | 10 | 11 | - 9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total U.S. |
172 | 128 | +35 | % | 170 | 112 | +51 | % | ||||||||||||||||
Canada |
25 | 25 | - 2 | % | 26 | 26 | +1 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total retained properties |
197 | 153 | +29 | % | 196 | 138 | +41 | % | ||||||||||||||||
Divested properties |
| 4 | - 100 | % | | 10 | - 100 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
197 | 157 | +25 | % | 196 | 148 | +32 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Bitumen (MBbls/d) |
||||||||||||||||||||||||
Canada |
73 | 52 | +41 | % | 75 | 52 | +45 | % | ||||||||||||||||
Gas (MMcf/d) |
||||||||||||||||||||||||
Anadarko Basin |
290 | 309 | - 6 | % | 294 | 295 | - 0 | % | ||||||||||||||||
Barnett Shale |
805 | 932 | - 14 | % | 816 | 931 | - 12 | % | ||||||||||||||||
Eagle Ford |
146 | 88 | +65 | % | 144 | 56 | +157 | % | ||||||||||||||||
Permian Basin |
152 | 134 | +13 | % | 144 | 128 | +13 | % | ||||||||||||||||
Rockies |
62 | 67 | - 7 | % | 58 | 66 | - 13 | % | ||||||||||||||||
Other |
152 | 159 | - 4 | % | 156 | 162 | - 4 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total U.S. |
1,607 | 1,689 | - 5 | % | 1,612 | 1,638 | - 2 | % | ||||||||||||||||
Canada |
20 | 23 | - 12 | % | 24 | 22 | +8 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total retained properties |
1,627 | 1,712 | - 5 | % | 1,636 | 1,660 | - 1 | % | ||||||||||||||||
Divested properties |
| 219 | - 100 | % | | 401 | - 100 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
1,627 | 1,931 | - 16 | % | 1,636 | 2,061 | - 21 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
NGLs (MBbls/d) |
||||||||||||||||||||||||
Anadarko Basin |
24 | 31 | - 22 | % | 27 | 30 | - 10 | % | ||||||||||||||||
Barnett Shale |
49 | 55 | - 11 | % | 50 | 55 | - 9 | % | ||||||||||||||||
Eagle Ford |
24 | 11 | +121 | % | 23 | 7 | +241 | % | ||||||||||||||||
Permian Basin |
21 | 18 | +19 | % | 20 | 17 | +18 | % | ||||||||||||||||
Rockies |
1 | 1 | +39 | % | 1 | 1 | +18 | % | ||||||||||||||||
Other |
15 | 14 | +7 | % | 15 | 15 | +0 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total U.S. |
134 | 130 | +3 | % | 136 | 125 | +9 | % | ||||||||||||||||
Divested properties |
| 6 | - 100 | % | | 11 | - 100 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
134 | 136 | - 2 | % | 136 | 136 | +0 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Combined (MBoe/d) |
||||||||||||||||||||||||
Anadarko Basin |
82 | 93 | - 11 | % | 85 | 89 | - 4 | % | ||||||||||||||||
Barnett Shale |
185 | 212 | - 13 | % | 188 | 212 | - 12 | % | ||||||||||||||||
Eagle Ford |
114 | 65 | +75 | % | 118 | 42 | +182 | % | ||||||||||||||||
Permian Basin |
113 | 95 | +19 | % | 108 | 93 | +16 | % | ||||||||||||||||
Rockies |
27 | 21 | +34 | % | 25 | 21 | +23 | % | ||||||||||||||||
Other |
52 | 53 | - 2 | % | 50 | 54 | - 7 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total U.S. |
573 | 539 | +6 | % | 574 | 511 | +13 | % | ||||||||||||||||
Canada |
101 | 81 | +25 | % | 105 | 81 | +29 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total retained properties |
674 | 620 | +9 | % | 679 | 592 | +15 | % | ||||||||||||||||
Divested properties |
| 47 | - 100 | % | | 87 | - 100 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
674 | 667 | +1 | % | 679 | 679 | +0 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
26
Oil, Gas and NGL Pricing
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
2015 (1) | 2014 (1) | Change | 2015 (1) | 2014 (1) | Change | |||||||||||||||||||
Oil (per Bbl) |
||||||||||||||||||||||||
U.S. |
$ | 52.52 | $ | 95.71 | - 45 | % | $ | 47.74 | $ | 93.96 | - 49 | % | ||||||||||||
Canada |
$ | 42.60 | $ | 76.60 | - 44 | % | $ | 35.57 | $ | 73.48 | - 52 | % | ||||||||||||
Total |
$ | 51.25 | $ | 92.59 | - 45 | % | $ | 46.11 | $ | 89.64 | - 49 | % | ||||||||||||
Bitumen (per Bbl) |
||||||||||||||||||||||||
Canada |
$ | 34.38 | $ | 65.88 | - 48 | % | $ | 27.39 | $ | 60.47 | - 55 | % | ||||||||||||
Gas (per Mcf) |
||||||||||||||||||||||||
U.S. |
$ | 2.16 | $ | 4.19 | - 49 | % | $ | 2.31 | $ | 4.26 | - 46 | % | ||||||||||||
Canada (2) |
$ | 0.33 | $ | 1.56 | - 79 | % | $ | 0.79 | $ | 3.97 | - 80 | % | ||||||||||||
Total |
$ | 2.13 | $ | 4.15 | - 49 | % | $ | 2.29 | $ | 4.23 | - 46 | % | ||||||||||||
NGLs (per Bbl) |
||||||||||||||||||||||||
U.S. |
$ | 10.31 | $ | 25.22 | - 59 | % | $ | 9.85 | $ | 27.34 | - 64 | % | ||||||||||||
Canada |
$ | | $ | | N/M | $ | | $ | 50.17 | N/M | ||||||||||||||
Total |
$ | 10.31 | $ | 25.13 | - 59 | % | $ | 9.85 | $ | 28.11 | - 65 | % | ||||||||||||
Combined (per Boe) |
||||||||||||||||||||||||
U.S. |
$ | 24.18 | $ | 41.06 | - 41 | % | $ | 22.93 | $ | 40.30 | - 43 | % | ||||||||||||
Canada |
$ | 35.33 | $ | 65.96 | - 46 | % | $ | 28.56 | $ | 53.26 | - 46 | % | ||||||||||||
Total |
$ | 25.86 | $ | 44.12 | - 41 | % | $ | 23.80 | $ | 42.61 | - 44 | % |
(1) | The prices presented exclude any effects due to oil, gas and NGL derivatives. |
(2) | The reported Canadian gas volumes include 12 and 19 MMcf per day for the second quarter of 2015 and 2014, respectively, and 13 and 29 MMcf per day for the first six months of 2015 and 2014, respectively, that are produced from certain of our leases and then transported to our Jackfish operations where the gas is used as fuel. However, the revenues and expenses related to this consumed gas are eliminated in our consolidated financial results. With the sale of the vast majority of the Canadian gas business in the second quarter of 2014, the eliminated gas revenues subsequently impacted our gas price more significantly. |
27
Commodity Sales
The volume and price changes in the tables above caused the following changes to our oil, gas and NGL sales between the three and six months ended June 30, 2015 and 2014.
Three Months Ended June 30, | ||||||||||||||||||||
Oil | Bitumen | Gas | NGLs | Total | ||||||||||||||||
(Millions) | ||||||||||||||||||||
2014 sales |
$ | 1,328 | $ | 309 | $ | 731 | $ | 311 | $ | 2,679 | ||||||||||
Change due to volumes |
329 | 128 | (115 | ) | (6 | ) | 336 | |||||||||||||
Change due to prices |
(740 | ) | (209 | ) | (300 | ) | (179 | ) | (1,428 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2015 sales |
$ | 917 | $ | 228 | $ | 316 | $ | 126 | $ | 1,587 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Six Months Ended June 30, | ||||||||||||||||||||
Oil | Bitumen | Gas | NGLs | Total | ||||||||||||||||
(Millions) | ||||||||||||||||||||
2014 sales |
$ | 2,403 | $ | 565 | $ | 1,577 | $ | 691 | $ | 5,236 | ||||||||||
Change due to volumes |
775 | 253 | (325 | ) | 2 | 705 | ||||||||||||||
Change due to prices |
(1,544 | ) | (447 | ) | (574 | ) | (450 | ) | (3,015 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
2015 sales |
$ | 1,634 | $ | 371 | $ | 678 | $ | 243 | $ | 2,926 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Oil, gas and NGL sales increased $336 and $705 million due to volumes in the second quarter and first six months of 2015, respectively. The increases were primarily driven by a rise in our oil production for both periods, which was due to the continued development of our Eagle Ford, Permian Basin and Rockies properties. Additionally, our bitumen production increased in both periods, primarily due to Jackfish 3 coming on-line late in 2014. Lower royalties resulting from the significant decrease in prices also increased our heavy oil production. The increases were partially offset by a decrease in our gas production, which resulted primarily from asset divestitures in 2014.
Oil, gas and NGL sales decreased $1.4 and $3.0 billion in the second quarter and first six months of 2015, respectively, due to significant price decreases for all commodities. The decrease in oil and bitumen sales for both periods resulted from lower average WTI index prices, which were 44% lower than the second quarter of 2014 and 47% lower than the first six months of 2014. The decreases in gas and NGL sales were due to lower North American regional index prices upon which our gas sales are based and lower NGL prices at the Mont Belvieu, Texas hub.
Oil, Gas and NGL Derivatives
A summary of our open commodity derivative positions is included in Note 3 to the financial statements included in Part 1. Financial Information Item 1. Financial Statements of this report. The following tables provide financial information associated with our commodity derivatives. The first table presents the cash settlements and fair value gains and losses recognized as components of our revenues. The subsequent tables present our oil, bitumen, gas and NGL prices with, and without, the effects of the cash settlements. The prices do not include the effects of fair value gains and losses.
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(Millions) | ||||||||||||||||
Cash settlements: |
||||||||||||||||
Oil derivatives |
$ | 394 | $ | (79 | ) | $ | 911 | $ | (115 | ) | ||||||
Gas derivatives |
86 | (29 | ) | 162 | (93 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total cash settlements |
480 | (108 | ) | 1,073 | (208 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gains (losses) on fair value changes: |
||||||||||||||||
Oil derivatives |
(667 | ) | (320 | ) | (948 | ) | (409 | ) | ||||||||
Gas derivatives |
(95 | ) | 29 | (113 | ) | (102 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total gains (losses) on fair value changes |
(762 | ) | (291 | ) | (1,061 | ) | (511 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Oil, gas and NGL derivatives |
$ | (282 | ) | $ | (399 | ) | $ | 12 | $ | (719 | ) | |||||
|
|
|
|
|
|
|
|
28
Three Months Ended June 30, 2015 | ||||||||||||||||||||
Oil | Bitumen | Gas | NGLs | Boe | ||||||||||||||||
(Per Bbl) | (Per Bbl) | (Per Mcf) | (Per Bbl) | (Per Boe) | ||||||||||||||||
Realized price without hedges |
$ | 51.25 | $ | 34.38 | $ | 2.13 | $ | 10.31 | $ | 25.86 | ||||||||||
Cash settlements of hedges (1) |
22.04 | | 0.58 | | 7.83 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Realized price, including cash settlements |
$ | 73.29 | $ | 34.38 | $ | 2.71 | $ | 10.31 | $ | 33.69 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Three Months Ended June 30, 2014 | ||||||||||||||||||||
Oil | Bitumen | Gas | NGLs | Boe | ||||||||||||||||
(Per Bbl) | (Per Bbl) | (Per Mcf) | (Per Bbl) | (Per Boe) | ||||||||||||||||
Realized price without hedges |
$ | 92.59 | $ | 65.88 | $ | 4.15 | $ | 25.13 | $ | 44.12 | ||||||||||
Cash settlements of hedges (1) |
(5.54 | ) | | (0.16 | ) | | (1.78 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Realized price, including cash settlements |
$ | 87.05 | $ | 65.88 | $ | 3.99 | $ | 25.13 | $ | 42.34 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Six Months Ended June 30, 2015 | ||||||||||||||||||||
Oil | Bitumen | Gas | NGLs | Boe | ||||||||||||||||
(Per Bbl) | (Per Bbl) | (Per Mcf) | (Per Bbl) | (Per Boe) | ||||||||||||||||
Realized price without hedges |
$ | 46.11 | $ | 27.39 | $ | 2.29 | $ | 9.85 | $ | 23.80 | ||||||||||
Cash settlements of hedges (1) |
25.69 | | 0.55 | | 8.72 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Realized price, including cash settlements |
$ | 71.80 | $ | 27.39 | $ | 2.84 | $ | 9.85 | $ | 32.52 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Six Months Ended June 30, 2014 | ||||||||||||||||||||
Oil | Bitumen | Gas | NGLs | Boe | ||||||||||||||||
(Per Bbl) | (Per Bbl) | (Per Mcf) | (Per Bbl) | (Per Boe) | ||||||||||||||||
Realized price without hedges |
$ | 89.64 | $ | 60.47 | $ | 4.23 | $ | 28.11 | $ | 42.61 | ||||||||||
Cash settlements of hedges (1) |
(4.31 | ) | | (0.25 | ) | | (1.70 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Realized price, including cash settlements |
$ | 85.33 | $ | 60.47 | $ | 3.98 | $ | 28.11 | $ | 40.91 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Cash settlements of oil hedges include settlements from our Western Canadian Select basis swaps presented in Note 3 to the financial statements included in Part 1. Financial Information Item 1. Financial Statements of this report. |
Cash settlements as presented in the tables above represent realized gains or losses related to various commodity derivatives. In addition to cash settlements, we also recognize fair value changes on our commodity derivatives in each reporting period. The changes in fair value result from new positions and settlements that occur during each period, as well as the relationships between contract prices and the associated forward curves. Including the cash settlements discussed above, our commodity derivatives incurred net losses of $282 and $399 million in the second quarter of 2015 and 2014, respectively. Including the cash settlements discussed above, our commodity derivatives generated a net gain of $12 million and incurred a net loss of $719 million in the first six months of 2015 and 2014, respectively.
29
Marketing and Midstream Revenues and Operating Expenses
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | |||||||||||||||||||
(Millions) | ||||||||||||||||||||||||
Operating revenues |
$ | 2,088 | $ | 2,230 | - 6% | $ | 3,720 | $ | 3,718 | +0% | ||||||||||||||
Product purchases |
(1,762 | ) | (1,934 | ) | - 9% | (3,110 | ) | (3,188 | ) | - 2% | ||||||||||||||
Operations and maintenance expenses |
(101 | ) | (72 | ) | +40% | (192 | ) | (123 | ) | +56% | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating profit |
$ | 225 | $ | 224 | +0% | $ | 418 | $ | 407 | +3% | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Devon profit |
$ | 15 | $ | 24 | - 38% | $ | 13 | $ | 66 | - 80% | ||||||||||||||
EnLink profit |
210 | 200 | +5% | 405 | 341 | +19% | ||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total profit |
$ | 225 | $ | 224 | +0% | $ | 418 | $ | 407 | +3% | ||||||||||||||
|
|
|
|
|
|
|
|
During the second quarter and first six months of 2015, marketing and midstream operating profit increased $1 and $11 million, respectively, primarily due to EnLink operations. EnLinks acquisitions in the fourth quarter of 2014 and the first six months of 2015 were the primary drivers of the increased operating profit.
Lease Operating Expenses (LOE)
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | |||||||||||||||||||
(Millions, except per Boe amounts) | ||||||||||||||||||||||||
LOE: |
||||||||||||||||||||||||
U.S. |
$ | 402 | $ | 409 | - 2% | $ | 812 | $ | 753 | +8% | ||||||||||||||
Canada |
160 | 173 | - 7% | 303 | 427 | - 29% | ||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ | 562 | $ | 582 | - 3% | $ | 1,115 | $ | 1,180 | - 5% | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
LOE per Boe: |
||||||||||||||||||||||||
U.S. |
$ | 7.71 | $ | 7.68 | +0% | $ | 7.81 | $ | 7.46 | +5% | ||||||||||||||
Canada |
$ | 17.35 | $ | 23.15 | - 25% | $ | 15.95 | $ | 19.48 | - 18% | ||||||||||||||
Total |
$ | 9.16 | $ | 9.58 | - 4% | $ | 9.07 | $ | 9.60 | - 6% |
LOE per Boe decreased 4% and 6% during the second quarter and first six months of 2015, respectively. The decrease was primarily due to lower lease and maintenance expenses, lower royalties and changes in the foreign exchange rate. As Canadian royalties decrease, our net production volumes increase, causing improvements to our per-unit operating costs. The decrease in Canadian unit costs was partially offset by the sale of lower-cost conventional assets during 2014. Further, the impact of the Canadian decrease to total unit costs was partially offset by higher unit costs in the U.S. primarily related to our oil production growth, where projects generate higher revenues but generally require a higher cost to produce per unit than our gas projects.
General and Administrative Expenses (G&A)
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | |||||||||||||||||||
(Millions, except per Boe amounts) | ||||||||||||||||||||||||
Gross G&A |
$ | 344 | $ | 316 | +9% | $ | 719 | $ | 647 | +11% | ||||||||||||||
Capitalized G&A |
(101 | ) | (91 | ) | +11% | (195 | ) | (174 | ) | +12% | ||||||||||||||
Reimbursed G&A |
(31 | ) | (36 | ) | - 15% | (61 | ) | (73 | ) | - 16% | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Net G&A |
$ | 212 | $ | 189 | +12% | $ | 463 | $ | 400 | +16% | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Net G&A per Boe |
$ | 3.45 | $ | 3.11 | +11% | $ | 3.76 | $ | 3.25 | +16% | ||||||||||||||
|
|
|
|
|
|
|
|
30
Gross G&A, net G&A and net G&A per Boe increased during the second quarter and first six months of 2015 largely due to an increase in EnLink G&A of approximately $28 million year-over-year combined with higher Devon employee costs. Net G&A also increased from lower reimbursements subsequent to our 2014 asset divestitures. These increases were partially offset by $22 million in one-time costs related to the EnLink and GeoSouthern transactions in the first quarter of 2014.
Production and Property Taxes
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | |||||||||||||||||||
(Millions) | ||||||||||||||||||||||||
Production |
$ | 59 | $ | 104 | - 43% | $ | 112 | $ | 191 | - 42% | ||||||||||||||
Property and other |
57 | 46 | +23% | 112 | 96 | +17% | ||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Production and property taxes |
$ | 116 | $ | 150 | - 23% | $ | 224 | $ | 287 | - 22% | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Percentage of oil, gas and NGL sales: |
||||||||||||||||||||||||
Production |
3.7 | % | 3.9 | % | - 4% | 3.8 | % | 3.7 | % | +5% | ||||||||||||||
Property and other |
3.6 | % | 1.7 | % | +107% | 3.9 | % | 1.8 | % | +109% | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
7.3 | % | 5.6 | % | +30% | 7.7 | % | 5.5 | % | +40% | ||||||||||||||
|
|
|
|
|
|
|
|
Our absolute production and property taxes decreased during the second quarter and first six months of 2015 primarily due to a decrease in our U.S. revenues, on which the majority of our production taxes are assessed. Production and property taxes as a percentage of oil, gas and NGL sales increased during the second quarter and first six months of 2015 primarily due to ad valorem and other taxes that do not change in direct correlation with oil, gas and NGL sales.
Depreciation, Depletion and Amortization (DD&A)
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | |||||||||||||||||||
(Millions, except per Boe amounts) | ||||||||||||||||||||||||
DD&A: |
||||||||||||||||||||||||
Oil & gas properties |
$ | 675 | $ | 719 | - 6% | $ | 1,475 | $ | 1,378 | +7% | ||||||||||||||
Other assets |
139 | 109 | +29% | 269 | 189 | +43% | ||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ | 814 | $ | 828 | - 2% | $ | 1,744 | $ | 1,567 | +11% | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
DD&A per Boe: |
||||||||||||||||||||||||
Oil & gas properties |
$ | 11.00 | $ | 11.85 | - 7% | $ | 12.00 | $ | 11.21 | +7% | ||||||||||||||
Other assets |
2.27 | 1.78 | +28% | 2.19 | 1.54 | +43% | ||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ | 13.27 | $ | 13.63 | - 3% | $ | 14.19 | $ | 12.75 | +11% | ||||||||||||||
|
|
|
|
|
|
|
|
DD&A from our oil and gas properties decreased in the second quarter of 2015 compared to the second quarter of 2014 largely due to lower DD&A rates, as a result of the asset impairment recognized in the first quarter of 2015. DD&A from our oil and gas properties increased for the first six months of 2015 compared to the first six months of 2014 largely due to higher DD&A rates resulting from our oil and gas drilling and development activities and the 2014 GeoSouthern acquisition. This increase was partially offset by the 2014 divestitures of certain U.S. and Canadian assets and the asset impairment recognized in the first quarter of 2015. Other DD&A increased primarily due to EnLinks acquisitions in 2014 and the first six months of 2015.
31
Asset Impairments
Three Months Ended June 30, 2015 |
Six Months Ended June 30, 2015 |
|||||||||||||||
Gross | Net of Taxes | Gross | Net of Taxes | |||||||||||||
(Millions) | ||||||||||||||||
U.S. oil and gas assets |
$ | 4,167 | $ | 2,645 | $ | 9,625 | $ | 6,111 | ||||||||
Other assets |
1 | 1 | 3 | 2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total asset impairments |
$ | 4,168 | $ | 2,646 | $ | 9,628 | $ | 6,113 | ||||||||
|
|
|
|
|
|
|
|
For further discussion of our property and equipment impairments, see Note 5 in Part 1. Financial Information Item 1. Financial Statements.
Gain on Asset Sales
In conjunction with the divestiture of certain Canadian properties, we recognized a gain of $1.1 billion ($0.6 billion after-tax) in the first six months of 2014. For further discussion, see Note 2 in Part 1. Financial Information Item 1. Financial Statements.
Net Financing Costs
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | |||||||||||||||||||
(Millions) | ||||||||||||||||||||||||
Interest based on debt outstanding |
$ | 136 | $ | 141 | - 3% | $ | 266 | $ | 266 | - 0% | ||||||||||||||
Capitalized interest |
(15 | ) | (19 | ) | - 17% | (29 | ) | (35 | ) | - 16% | ||||||||||||||
Other fees and expenses |
5 | 11 | - 49% | 8 | 17 | - 48% | ||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Interest expense |
$ | 126 | $ | 133 | - 5% | $ | 245 | $ | 248 | - 1% | ||||||||||||||
Interest income |
(1 | ) | (2 | ) | - 42% | (3 | ) | (5 | ) | - 28% | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Net financing costs |
$ | 125 | $ | 131 | - 5% | $ | 242 | $ | 243 | - 1% | ||||||||||||||
|
|
|
|
|
|
|
|
Net financing costs decreased during the second quarter and first six months of 2015 primarily due to a $15 million decrease in Devon interest expense as a result of a decrease in fixed-rate borrowings, partially offset by a $10 million increase in EnLink interest expense as a result of an increase in fixed-rate borrowings.
Income Taxes
The following table presents our total income tax expense (benefit) and a reconciliation of our effective income tax rate to the U.S. statutory income tax rate.
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Total income tax expense (benefit) (millions) |
$ | (1,686 | ) | $ | 854 | $ | (3,721 | ) | $ | 1,085 | ||||||
|
|
|
|
|
|
|
|
|||||||||
U.S. statutory income tax rate |
(35 | )% | 35 | % | (35 | )% | 35 | % | ||||||||
Taxation on Canadian operations |
1 | % | 4 | % | 1 | % | 2 | % | ||||||||
State income taxes |
(2 | )% | 0 | % | (2 | )% | 1 | % | ||||||||
Repatriations |
0 | % | 16 | % | 0 | % | 12 | % | ||||||||
Taxes on General Partner formation |
0 | % | 0 | % | 0 | % | 2 | % | ||||||||
Other |
(2 | )% | 0 | % | (1 | )% | (1 | )% | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Effective income tax rate |
(38 | )% | 55 | % | (37 | )% | 51 | % | ||||||||
|
|
|
|
|
|
|
|
32
For further discussion of our income tax expense (benefit), see Note 6 in Part 1. Financial Information Item 1. Financial Statements.
Capital Resources, Uses and Liquidity
Sources and Uses of Cash
The following table presents the major changes in our cash and cash equivalents.
Six Months Ended June 30, |
||||||||
2015 | 2014 | |||||||
(Millions) | ||||||||
Operating cash flow |
$ | 2,749 | $ | 3,459 | ||||
Sale of subsidiary units |
654 | | ||||||
Divestitures of property and equipment |
8 | 2,942 | ||||||
Capital expenditures |
(3,149 | ) | (3,341 | ) | ||||
Acquisitions of property, equipment and businesses |
(417 | ) | (6,224 | ) | ||||
Debt activity, net |
767 | (1,132 | ) | |||||
Shareholder and noncontrolling interests distributions |
(315 | ) | (330 | ) | ||||
Stock option proceeds |
4 | 83 | ||||||
Issuance of subsidiary units |
4 | 20 | ||||||
Other |
(60 | ) | 163 | |||||
|
|
|
|
|||||
Net change in cash and cash equivalents |
$ | 245 | $ | (4,360 | ) | |||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 1,725 | $ | 1,706 | ||||
|
|
|
|
Operating Cash Flow
Net cash provided by operating activities (operating cash flow) was a significant source of capital in the first six months of 2015. Our operating cash flow decreased 21% primarily due to lower commodity prices. The effect of lower prices was partially offset by the collection of $425 million of income taxes receivable in the first quarter of 2015.
Excluding payments made for acquisitions, our operating cash flow funded approximately 87% and 100% of our capital expenditures during the first six months of 2015 and 2014, respectively. Leveraging our liquidity, we used cash balances, short-term debt and proceeds from the sale of EnLink common units to fund the remainder of our cash-based capital expenditures.
Sale of Subsidiary Units
In March 2015, we conducted an underwritten secondary public offering of 22.8 million common units representing limited partner interests in EnLink, raising proceeds of approximately $569 million, net of an underwriting discount. Additionally, in April 2015, as part of the secondary public offering, underwriters fully exercised their option to purchase an additional 3.4 million EnLink common units from Devon, resulting in an incremental $85 million of net proceeds raised.
Divestitures of Property and Equipment
In the first six months of 2014, we sold certain Canadian assets and received proceeds totaling $2.9 billion.
33
Capital Expenditures
The amounts in the table below reflect cash payments for capital expenditures, including cash paid for capital expenditures incurred in prior periods.
Six Months Ended June 30, |
||||||||
2015 | 2014 | |||||||
(Millions) | ||||||||
Development |
$ | 2,209 | $ | 2,406 | ||||
Exploration |
311 | 162 | ||||||
Acquisition of oil and gas properties |
92 | 6,088 | ||||||
Capitalized G&A and interest |
191 | 164 | ||||||
|
|
|
|
|||||
Total oil and gas |
2,803 | 8,820 | ||||||
Midstream |
29 | 222 | ||||||
Corporate and other |
60 | 61 | ||||||
|
|
|
|
|||||
Devon capital expenditures |
2,892 | 9,103 | ||||||
EnLink, including acquisitions |
674 | 462 | ||||||
|
|
|
|
|||||
Total capital expenditures |
$ | 3,566 | $ | 9,565 | ||||
|
|
|
|
Capital expenditures consist of amounts related to our oil and gas exploration and development operations, midstream operations, other corporate activities and EnLink growth and maintenance activities. The vast majority of Devons capital expenditures are for the acquisition, drilling and development of oil and gas properties. In response to lower commodity prices, Devons 2015 capital program is designed to be lower than 2014, particularly the second half of 2014 when oil prices began to significantly decline. This change is evidenced by a 15% decrease in exploration and development costs from the fourth quarter of 2014 to the first quarter of 2015 as well as a 21% decrease from the first quarter of 2015 to the second quarter of 2015.
Capital expenditures for Devons midstream operations are primarily for the construction and expansion of oil and gas gathering facilities and pipelines. Midstream capital expenditures are largely impacted by Devons oil and gas drilling activities. EnLinks expenditures were primarily related to the acquisition of additional oil and gas pipeline assets.
Debt Activity, Net
In June 2015, we issued $750 million of 5.0% senior notes that are unsecured and unsubordinated obligations of Devon. We intend to use these proceeds to repay the aggregate principal amount of our floating rate senior notes due 2015, when they mature on December 15, 2015. Pending that use, part of these proceeds have been used to repay a portion of outstanding commercial paper balances. Our net debt borrowings increased $767 million, which was primarily due to EnLink borrowings made to fund acquisitions and dropdowns.
During the first six months of 2014, we decreased our debt borrowings $1.1 billion. The decrease was the net impact of repaying our $500 million senior notes upon maturity, reducing commercial paper balances by $862 million primarily with repatriated Canadian divestiture proceeds and EnLink borrowings of $235 million.
Shareholder and Noncontrolling Interests Distributions
The following table summarizes our common stock dividends during the first six months of 2015 and 2014. In the second quarter of 2014, we increased our quarterly dividend to $0.24 per share.
Six Months Ended June 30, | ||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||
Amount | Per Share | Amount | Per Share | |||||||||||||||||
(Millions, except per share amounts) | ||||||||||||||||||||
Dividends |
$ | 197 | $ | 0.48 | $ | 189 | $ | 0.46 |
34
EnLink and the General Partner distributed $118 and $141 million to non-Devon unitholders during the first six months of 2015 and 2014, respectively.
Stock Option Proceeds
We received $4 million and $83 million from stock option proceeds during the first six months of 2015 and 2014, respectively.
Liquidity
Historically, our primary sources of capital and liquidity have been our operating cash flow and cash on hand. 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. Other available sources of capital and liquidity include, among other things, debt and equity securities that can be issued pursuant to our shelf registration statement filed with the SEC, as well as the sale of a portion of our common units representing interests in our EnLink investment and asset dropdowns to EnLink in exchange for cash. We estimate the combination of these sources of capital will continue to be adequate to fund future capital expenditures, debt repayments and other contractual commitments.
Operating Cash Flow
Our operating cash flow is sensitive to many variables, the most volatile of which are the prices of the oil, gas and NGLs we produce and sell. Our operating cash flow decreased 21% in the first six months of 2015 compared to the first six months of 2014 as a result of the significant decrease in commodity prices. In spite of this decline, we expect operating cash flow to continue to be our primary source of liquidity as we adjust our capital program in response to lower commodity prices. To mitigate some of the risk inherent in prices, we have utilized various derivative financial instruments to set minimum and maximum prices on a portion of our 2015 production. The key terms to our open oil, gas and NGL derivative financial instruments as of June 30, 2015 are presented in Note 3 in Part I. Financial Information Item 1. Financial Statements in this report. Additionally, we anticipate utilizing our credit availability to provide additional liquidity as needed.
Credit Availability
As of June 30, 2015, we had $3.0 billion of available capacity under the Senior Credit Facility, net of letters of credit outstanding. This credit facility supports our $3.0 billion commercial paper program. At June 30, 2015, we had $170 million of outstanding commercial paper borrowings.
The Senior Credit Facility contains only one material financial covenant. This covenant requires us to maintain a ratio of total funded debt to total capitalization, as defined in the credit agreement, to be no greater than 65%. As of June 30, 2015, we were in compliance with this covenant with a debt-to-capitalization ratio of 22.1%.
EnLink Capital Resources and Expenditures
EnLink has a $1.5 billion unsecured revolving credit facility, and the General Partner has a $250 million revolving credit facility. As of June 30, 2015, there were $2.9 million in outstanding letters of credit and $150 million outstanding borrowings under the $1.5 billion credit facility, and there were no outstanding borrowings under the $250 million credit facility.
Critical Accounting Estimates
Full Cost Method of Accounting and Proved Reserves
We perform a full cost ceiling impairment test each quarter for our U.S. and Canadian oil and gas properties. These ceiling tests for the first two quarters of 2015 resulted in our recognizing ceiling impairments on our U.S. properties totaling $9.6 billion. No impairments were required for our Canadian properties. Our Canadian ceiling exceeded the associated costs to be recovered by approximately 15% at June 30, 2015.
Depending on the relationship between our capitalized costs and calculated full cost ceiling at the time of the most recent ceiling test performed, uncertain future prices limit our ability to predict and measure potential future full cost impairments. However, because the ceiling test computation uses a 12-month trailing price to determine future cash flows, we can typically predict when circumstances will result in future impairments that are material, particularly in the next one to two quarters. However, due to the nature of estimating future cash flows, measuring any potential impairments is more difficult.
35
Based on prices from the fourth quarter of 2014, the first six months of 2015 and the short-term pricing outlook for the remainder of 2015, we expect to recognize additional U.S. full cost impairments in both the third and fourth quarters of 2015. These impairments will be material to our net earnings, but we estimate they will not be as large as the impairments we recognized in the first half of 2015. Canadian determinations are more difficult for us to make. In addition to short-term pricing outlooks, Canadian determinations are also impacted by foreign exchange rates and many other factors that affect royalties in Canada. Based on our current outlook of these factors, we may also recognize Canadian full cost ceiling test impairments in both the third and fourth quarters of 2015, which would likely be material to our net earnings. Our full cost impairments will have no impact to our cash flow or liquidity.
Goodwill
Devon conducts its annual goodwill impairment test at October 31, or more frequently if events or changes in circumstances dictate that the carrying value of goodwill may not be recoverable. As a result of the October 31, 2014 impairment test, the fair value of the EnLink Louisiana reporting unit was not substantially in excess of its carrying value. The fair value of this reporting unit exceeded its carrying value by approximately 14%. As of June 30, 2015, the EnLink Louisiana reporting unit had $787 million of allocated goodwill. Qualitative analysis performed as of June 30, 2015 noted no substantial decline in Louisiana reporting unit operations that would indicate an impairment. Significant decreases to EnLinks unit price, decreases in commodity prices or negative deviations from EnLinks projected Louisiana reporting unit earnings could result in a goodwill impairment charge. A goodwill impairment charge would have no effect on liquidity or capital resources. However, it would adversely affect our results of operations in that period.
Non-GAAP Measures
We make reference to core earnings attributable to Devon and core earnings per share attributable to Devon in Overview of 2015 Results in this Item 2 that are not required by or presented in accordance with GAAP. These non-GAAP measures should not be considered as alternatives to GAAP measures. Core earnings attributable to Devon, as well as the per share amount, represent net earnings excluding certain noncash or non-recurring 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 for the first six months of 2015 relate to derivatives and financial instrument fair value changes and noncash asset impairments. Amounts excluded for the first six months of 2014 relate to derivatives and financial instrument fair value changes, our Canadian divestiture program, related gains on asset sales and related repatriation, deferred income tax on the formation of the General Partner and restructuring costs. 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.
36
Below are reconciliations of our core earnings and earnings per share attributable to Devon to their comparable GAAP measures.
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(Millions, except per share amounts) | ||||||||||||||||
Net earnings (loss) attributable to Devon (GAAP) |
$ | (2,816 | ) | $ | 675 | $ | (6,415 | ) | $ | 999 | ||||||
Adjustments (net of taxes): |
||||||||||||||||
Derivatives and other financial instruments |
183 | 249 | 20 | 453 | ||||||||||||
Cash settlements on derivatives and financial instruments |
307 | (68 | ) | 691 | (132 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Noncash effect of derivatives and financial instruments |
490 | 181 | 711 | 321 | ||||||||||||
Asset impairments |
2,646 | | 6,113 | | ||||||||||||
Gain on asset sales and related repatriation |
| (286 | ) | | (279 | ) | ||||||||||
Investment in General Partner deferred income tax |
| | | 48 | ||||||||||||
Restructuring costs |
| 4 | | 32 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Core earnings attributable to Devon (Non-GAAP) |
$ | 320 | $ | 574 | $ | 409 | $ | 1,121 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) per share (GAAP) |
$ | (6.94 | ) | $ | 1.64 | $ | (15.81 | ) | $ | 2.44 | ||||||
Adjustments (net of taxes): |
||||||||||||||||
Derivatives and other financial instruments |
0.45 | 0.62 | 0.06 | 1.10 | ||||||||||||
Cash settlements on derivatives and financial instruments |
0.75 | (0.17 | ) | 1.69 | (0.32 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Noncash effect of derivatives and financial instruments |
1.20 | 0.45 | 1.75 | 0.78 | ||||||||||||
Asset impairments |
6.52 | | 15.05 | | ||||||||||||
Gain on asset sales and related repatriation |
| (0.70 | ) | | (0.68 | ) | ||||||||||
Investment in General Partner deferred income tax |
| | | 0.12 | ||||||||||||
Restructuring costs |
| 0.01 | | 0.08 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Core earnings per share (Non-GAAP) |
$ | 0.78 | $ | 1.40 | $ | 0.99 | $ | 2.74 | ||||||||
|
|
|
|
|
|
|
|
37
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Commodity Price Risk
We have commodity derivatives that pertain to a portion of our production for the last six months of 2015, as well as 2016 and 2017. The key terms to our open oil, gas and NGL derivative financial instruments as of June 30, 2015 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 estimates of the forward curves of the relevant price indices. At June 30, 2015, a 10% change in the forward curves associated with our commodity derivative instruments would have changed our net asset positions by the following amounts:
10% Increase | 10% Decrease | |||||||||
Gain (loss): | (Millions) | |||||||||
Gas derivatives |
$ | (39 | ) | $ | 38 | |||||
Oil derivatives |
$ | (157 | ) | $ | 156 | |||||
Processing and fractionation derivatives |
$ | (3 | ) | $ | 3 |
Interest Rate Risk
At June 30, 2015, we had total debt outstanding of $12 billion. Of this amount, $10.9 billion bears fixed interest rates averaging 5.3%. The remaining $1.1 billion of debt is comprised of floating rate debt that at June 30, 2015 had rates averaging 0.84%.
As of June 30, 2015, we had open interest rate swap positions that are presented in Note 3 in Part I. Financial Information Item 1. Financial Statements in this report. The fair values of our interest rate swaps are largely determined by estimates of the forward curves of the 3 month LIBOR rate. A 10% change in these forward curves would not have materially impacted our balance sheet at June 30, 2015.
Foreign Currency Risk
Our net assets, net earnings and cash flows from our Canadian subsidiaries are based on the U.S. dollar equivalent of such amounts measured in the Canadian dollar functional currency. Assets and liabilities of the Canadian subsidiaries are translated to U.S. dollars using the applicable exchange rate as of the end of a reporting period. Revenues, expenses and cash flow are translated using an average exchange rate during the reporting period. A 10% unfavorable change in the Canadian-to-U.S. dollar exchange rate would not have materially impacted our balance sheet at June 30, 2015.
Our non-Canadian foreign subsidiaries have a U.S. dollar functional currency. However, one of these foreign subsidiaries holds Canadian-dollar cash and engages in short-term intercompany loans with Canadian subsidiaries that are based in Canadian dollars. The value of the Canadian-dollar cash and intercompany loans increases or decreases from the remeasurement of the cash and loans into the U.S. dollar functional currency. Additionally, at June 30, 2015, we held foreign currency exchange forward contracts to hedge exposures to fluctuations in exchange rates on the Canadian-dollar cash and intercompany loans. The increase or decrease in the value of the forward contracts is offset by the increase or decrease to the U.S. dollar equivalent of the Canadian-dollar cash and intercompany loans. Based on the amount of the cash and intercompany loans as of June 30, 2015, a 10% change in the foreign currency exchange rates would not have materially impacted our balance sheet.
38
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 Devons 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 June 30, 2015, 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.
39
There have been no material changes to the information included in Item 3. Legal Proceedings in our 2014 Annual Report on Form 10-K.
There have been no material changes to the information included in Item 1A. Risk Factors in our 2014 Annual Report on Form 10-K.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The following table provides information regarding purchases of our common stock that were made by us during the second quarter of 2015.
Period |
Total Number of Shares Purchased (1) |
Average Price Paid per Share | ||||||||
April 1 April 30 |
33,227 | $ | 68.05 | |||||||
May 1 May 31 |
20,792 | $ | 66.29 | |||||||
June 1 June 30 |
11,778 | $ | 62.36 | |||||||
|
|
|||||||||
Total |
65,797 | $ | 66.47 | |||||||
|
|
(1) | Share repurchases represent shares received by us from employees and directors for the payment of personal income tax withholding on vesting of awards and exercises of stock options. |
Under the Devon Energy Corporation Incentive Savings Plan (the Plan), eligible employees may purchase shares of our common stock through an investment in the Devon Stock Fund (the Stock Fund), which is administered by an independent trustee. Eligible employees purchased approximately 13,500 shares of our common stock in the second quarter of 2015, at then-prevailing stock prices, that they held through their ownership in the Stock Fund. We acquired the shares of our common stock sold under the Plan through open-market purchases.
Similarly, under the Devon Canada Corporation Savings Plan (the Canadian Plan), eligible Canadian employees may purchase shares of our common stock through an investment in the Canadian Plan, which is administered by an independent trustee, Sun Life Assurance Company of Canada. Shares sold under the Canadian Plan were acquired through open-market purchases. These shares and any interest in the Canadian Plan were offered and sold in reliance on the exemptions for offers and sales of securities made outside of the U.S., including under Regulation S for offers and sales of securities to employees pursuant to an employee benefit plan established and administered in accordance with the law of a country other than the U.S. In the second quarter of 2015, there were no shares purchased by Canadian employees.
Item 3. Defaults Upon Senior Securities
Not applicable.
Item 4. Mine Safety Disclosures
Not applicable.
Not applicable.
40
(a) Exhibits required by Item 601 of Regulation S-K are as follows:
Exhibit Number |
Description | |
4.1 | Supplemental Indenture No. 4, dated as of June 16, 2015, by and between Devon, as issuer, and UMB Bank, National Association, as trustee (incorporated by reference to Exhibit 4.1 to Devons Form 8-K, filed on June 16, 2015; File No. 001-32318). | |
10.1 | Form of Notice of Grant of Restricted Stock Award and Award Agreement under the 2015 Long-Term Incentive Plan between Registrant and all Non-Management Directors for restricted stock awards. | |
10.2 | Devon Energy Corporation 2015 Long-Term Incentive Plan (incorporated by reference to Exhibit 99.1 to Devons Registration Statement on Form S-8, filed on June 3, 2015; File No. 333-204666). | |
10.3 | Underwriting Agreement, dated June 11, 2015, by and among Devon and Goldman, Sachs & Co. and J.P. Morgan Securities LLC, as representatives of the several underwriters named therein (incorporated by reference to Exhibit 1.1 to Devons Form 8-K, filed on June 16, 2015; File No. 001-32318). | |
31.1 | Certification of principal executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2 | Certification of principal financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
32.1 | Certification of principal executive officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.2 | Certification of principal financial officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
101.INS | XBRL Instance Document | |
101.SCH | XBRL Taxonomy Extension Schema Document | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.LAB | XBRL Taxonomy Extension Labels Linkbase Document | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document |
41
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: August 5, 2015 | /s/ Jeremy D. Humphers | |||
Jeremy D. Humphers | ||||
Senior Vice President and Chief Accounting Officer |
42
INDEX TO EXHIBITS
Exhibit Number |
Description | |
4.1 | Supplemental Indenture No. 4, dated as of June 16, 2015, by and between Devon, as issuer, and UMB Bank, National Association, as trustee (incorporated by reference to Exhibit 4.1 to Devons Form 8-K, filed on June 16, 2015; File No. 001-32318). | |
10.1 | Form of Notice of Grant of Restricted Stock Award and Award Agreement under the 2015 Long-Term Incentive Plan between Registrant and all Non-Management Directors for restricted stock awards. | |
10.2 | Devon Energy Corporation 2015 Long-Term Incentive Plan (incorporated by reference to Exhibit 99.1 to Devons Registration Statement on Form S-8, filed on June 3, 2015; File No. 333-204666). | |
10.3 | Underwriting Agreement, dated June 11, 2015, by and among Devon and Goldman, Sachs & Co. and J.P. Morgan Securities LLC, as representatives of the several underwriters named therein (incorporated by reference to Exhibit 1.1 to Devons Form 8-K, filed on June 16, 2015; File No. 001-32318). | |
31.1 | Certification of principal executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2 | Certification of principal financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
32.1 | Certification of principal executive officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.2 | Certification of principal financial officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
101.INS | XBRL Instance Document | |
101.SCH | XBRL Taxonomy Extension Schema Document | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.LAB | XBRL Taxonomy Extension Labels Linkbase Document | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document |
43