Stock Analysis on Net

Devon Energy Corp. (NYSE:DVN)

$22.49

This company has been moved to the archive! The financial data has not been updated since November 8, 2023.

Common-Size Income Statement

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Devon Energy Corp., common-size consolidated income statement

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Oil, gas and NGL sales
Oil, gas and NGL derivatives
Marketing and midstream revenues
Revenues
Production expenses
Marketing and midstream expenses
Cost of revenues
Gross profit
Exploration expenses
Depreciation, depletion and amortization
Asset impairments
Asset dispositions
General and administrative expenses
Restructuring and transaction costs
Estimated future obligation under a performance guarantee
Ukraine charitable pledge
Asset retirement obligation accretion
Severance and other non-income tax refunds
Other
Other, net
Operating income (loss)
Interest based on debt outstanding
Gain (loss) on early retirement of debt
Interest income
Other
Financing costs, net
Earnings (loss) from continuing operations before income taxes
Income tax (expense) benefit
Net earnings (loss) from continuing operations
Net earnings (loss) from discontinued operations, net of income taxes
Net earnings (loss)
Net earnings attributable to noncontrolling interests
Net earnings (loss) attributable to Devon

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


Revenue Composition Trends
The proportion of oil, gas, and NGL sales as a percentage of total revenues exhibited variability, increasing from 58.55% in 2018 to a peak of 78.08% in 2021, before declining to 73.46% in 2022. In contrast, marketing and midstream revenues showed a steady decrease over the period, falling from 41.45% in 2018 to 29.97% in 2022. The derivatives related to oil, gas, and NGL were negative in 2019 and 2021, indicating losses in those years, while positive in 2020 but remained a small component compared to total revenues.
Cost Structure and Profitability
Cost of revenues as a percentage of revenues declined notably from 61.38% in 2018 to 44.74% in 2022, reflecting improved cost efficiency or margin expansion. Specifically, both production expenses and marketing and midstream expenses showed a downward trend in terms of percentage of revenues. Production expenses decreased from -20.73% in 2018 to -14.59% in 2022, and marketing and midstream expenses dropped from -40.65% to -30.15% over the same period. These reductions contributed to a marked increase in gross profit percentage, which rose from 38.62% in 2018 to 55.26% in 2022, illustrating enhanced gross margin performance.
Operating Expenses and Other Charges
Exploration expenses remained relatively low and stable, fluctuating mildly around zero with a small peak at -3.46% in 2020. Depreciation, depletion, and amortization showed a pronounced peak in 2020 at -26.93%, followed by a significant decline to -11.6% by 2022. Asset impairments were substantially high in 2020 at -55.78% but were absent in other years, skewing operating results negatively in that year. General and administrative expenses steadily decreased as a proportion of revenues from -6.06% in 2018 to -2.06% in 2022, indicating improving overhead cost management. Restructuring and transaction costs appeared mostly in earlier years, diminishing by 2022. Incremental new items such as estimated future obligations under a performance guarantee appeared starting 2021 but remained minor relative to revenues.
Operating Income and Earnings Performance
Operating income demonstrated considerable volatility, showing a low point in 2020 of -58.41% of revenues, likely impacted by the large asset impairments and other cost pressures. By 2022, operating income had recovered strongly to 42.17%, surpassing prior year levels. Earnings from continuing operations before income taxes followed a similar pattern, with a negative value in 2020 (-64%), but rebounding to 40.56% in 2022. Net earnings from continuing operations also mirrored this recovery trend, transitioning from a substantial loss of -52.67% in 2020 to a gain of 31.49% in 2022.
Tax and Net Earnings Trends
Income tax expense was variable, with a benefit observed in 2020 (+11.33%) and an expense in 2022 (-9.07%), indicating changing effective tax rates or tax impacts from earnings fluctuations. Net earnings including discontinued operations declined sharply into negative territory in 2019 and 2020, with a trough at -55.32% in 2020, but returned positive in 2021 and 2022, reaching 31.49%. Net earnings attributable to noncontrolling interests were relatively small but consistently negative over the period, while net earnings attributable to Devon showed a comparable magnitude and trend to the net earnings overall.
Financing Costs and Interest
Interest expense based on debt outstanding decreased steadily from -2.78% in 2018 to -1.93% in 2022, reflecting either lower debt levels or improved interest rates. Net financing costs likewise declined from -5.53% in 2018 to -1.61% in 2022, supporting improved net profitability. Gains or losses on early retirement of debt were only recorded in 2018 and 2021, with a small positive gain in 2021.