AI Tokens
Stock Analysis on Net

Devon Energy Corp. (NYSE:DVN)

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

Common-Size Income Statement
Quarterly Data

Devon Energy Corp., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018
Oil, gas and NGL sales 75.13 72.18 70.08 73.02 67.53 72.88 83.29 64.77 76.02 89.12 101.48 61.41 63.54 107.61 38.67 65.14 52.63 51.83 85.17 69.17 51.65 47.53 60.01
Oil, gas and NGL derivatives -5.06 -2.20 1.67 -1.23 4.57 -3.02 -17.92 0.48 -9.67 -29.09 -29.97 -9.14 -8.15 -91.62 34.50 -7.30 7.27 7.75 -56.07 0.00 0.00 0.00 0.00
Marketing and midstream revenues 29.93 30.02 28.25 28.22 27.91 30.15 34.63 34.75 33.64 39.97 28.49 47.73 44.61 84.01 26.83 42.16 40.09 40.42 70.90 30.83 48.35 52.47 39.99
Revenues 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Production expenses -19.73 -20.82 -18.13 -16.63 -13.53 -12.96 -16.21 -12.58 -16.01 -21.22 -27.75 -21.17 -25.40 -66.75 -15.24 -20.39 -16.84 -16.39 -26.23 -14.99 -21.48 -25.43 -24.70
Marketing and midstream expenses -30.24 -30.43 -28.90 -28.63 -28.07 -30.22 -34.73 -34.75 -33.61 -39.93 -29.68 -48.28 -44.80 -86.04 -27.70 -41.85 -39.18 -39.48 -69.51 -30.02 -47.19 -51.58 -39.72
Cost of revenues -49.97% -51.24% -47.03% -45.27% -41.61% -43.17% -50.94% -47.34% -49.62% -61.15% -57.43% -69.45% -70.20% -152.79% -42.93% -62.24% -56.01% -55.87% -95.74% -45.01% -68.67% -77.01% -64.42%
Gross profit (loss) 50.03% 48.76% 52.97% 54.73% 58.39% 56.83% 49.06% 52.66% 50.38% 38.85% 42.57% 30.55% 29.80% -52.79% 57.07% 37.76% 43.99% 44.13% 4.26% 54.99% 31.33% 22.99% 35.58%
Exploration expenses -0.08 -0.29 -0.08 -0.30 -0.07 -0.18 -0.05 -0.11 -0.09 -0.12 -0.17 -0.31 -3.66 -3.05 -5.37 -1.83 -1.03 -0.39 -0.37 -1.19 -1.24 -3.02 -1.50
Depreciation, depletion and amortization -16.97 -18.47 -16.09 -14.54 -10.70 -9.38 -12.83 -12.65 -16.68 -22.18 -26.50 -23.52 -28.02 -75.89 -19.21 -24.04 -21.82 -20.71 -33.36 -11.41 -16.13 -18.67 -18.15
Asset impairments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -2.11 0.00 0.00 -127.74 0.00 0.00 0.00 0.00 0.00 -0.08 -6.85 0.00
Asset dispositions 0.00 1.19 0.00 0.67 0.00 0.25 0.03 1.07 0.00 3.60 1.82 0.08 0.00 0.00 0.00 0.00 0.06 0.11 4.17 7.23 0.23 -1.02 0.55
General and administrative expenses -2.58 -2.66 -2.77 -2.84 -1.75 -1.49 -2.47 -2.08 -2.74 -3.89 -6.07 -6.41 -7.03 -20.05 -4.89 -7.49 -6.13 -6.31 -12.51 -4.07 -5.70 -6.80 -9.05
Restructuring and transaction costs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.61 -0.52 -0.95 -10.73 -1.33 -3.00 0.00 0.00 -0.69 -0.57 -0.66 -4.73 -0.24 -0.43 -4.18 0.00
Other, net -0.34 -0.29 -0.13 0.09 0.74 -0.18 1.60 0.04 -0.06 0.58 1.65 -0.08 0.00 -3.30 2.30 -1.01 -0.17 -0.39 2.04 -3.40 1.20 -1.07 -0.96
Operating income (loss) 30.06% 28.23% 33.90% 37.82% 46.61% 45.84% 35.34% 38.32% 30.29% 15.89% 2.55% -3.13% -11.90% -155.08% -97.84% 2.71% 14.32% 15.78% -40.50% 41.91% 9.19% -18.63% 6.46%
Financing costs, net -2.11 -2.26 -1.88 -1.70 -1.23 -1.49 -2.23 -1.89 -2.48 -3.31 -4.37 -5.47 -6.19 -17.51 -3.11 -4.03 -3.44 -3.65 -5.56 -1.89 -2.91 -2.76 -17.61
Earnings (loss) from continuing operations before income taxes 27.95% 25.97% 32.02% 36.12% 45.38% 44.35% 33.11% 36.44% 27.81% 12.58% -1.82% -8.59% -18.09% -172.59% -100.96% -1.32% 10.88% 12.13% -46.06% 40.02% 6.28% -21.39% -11.15%
Income tax (expense) benefit -3.96 -5.76 -5.78 -8.12 -10.40 -9.90 -7.00 -3.29 -3.46 -1.78 14.07 2.89 8.43 0.76 19.98 2.08 -3.09 -3.77 11.03 -9.03 5.35 0.31 1.55
Net earnings (loss) from continuing operations 23.98% 20.21% 26.24% 28.01% 34.98% 34.45% 26.10% 33.15% 24.35% 10.80% 12.26% -5.70% -9.65% -171.83% -80.98% 0.76% 7.79% 8.36% -35.03% 30.99% 11.63% -21.08% -9.60%
Net earnings (loss) from discontinued operations, net of income taxes 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -1.95 1.22 2.28 -5.99 -41.03 -1.55 19.05 5.65 0.00 87.75 6.18 2.64
Net earnings (loss) 23.98% 20.21% 26.24% 28.01% 34.98% 34.45% 26.10% 33.15% 24.35% 10.80% 12.26% -7.66% -8.43% -169.54% -86.97% -40.28% 6.24% 27.41% -29.38% 30.99% 99.38% -14.90% -6.96%
Net earnings attributable to noncontrolling interests -0.26 -0.23 -0.21 -0.07 -0.13 -0.11 -0.16 -0.13 -0.17 -0.21 -0.17 -0.31 -0.19 -0.51 -0.05 -0.13 0.00 0.00 0.00 0.00 -1.01 -4.00 -2.00
Net earnings (loss) attributable to Devon 23.72% 19.98% 26.03% 27.94% 34.85% 34.34% 25.94% 33.02% 24.18% 10.59% 12.09% -7.97% -8.62% -170.05% -87.01% -40.40% 6.24% 27.41% -29.38% 30.99% 98.37% -18.90% -8.96%

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).


The financial performance across the analyzed period is characterized by extreme volatility, particularly during the 2020 fiscal year, followed by a period of stabilization and improved profitability through 2023. Revenue composition shows a dynamic shift between direct commodity sales and marketing and midstream activities, with significant fluctuations often amplified by derivative settlements.

Revenue Mix and Volatility
Oil, gas, and NGL sales exhibit significant variance, ranging from a low of 38.67% in March 2020 to a peak of 107.61% in June 2020. This volatility is partially offset or exacerbated by oil, gas, and NGL derivatives, which reached a negative peak of -91.62% in June 2020. Marketing and midstream revenues typically comprise between 26% and 52% of total revenues in most quarters, though they spiked to 84.01% in June 2020, suggesting a temporary shift in revenue concentration during market disruptions.
Cost Structure and Operational Efficiency
The cost of revenues shows a general trend of contraction relative to total revenue after the 2020 peak. Production expenses, which peaked at -66.75% in June 2020, settled into a more stable range between -16% and -21% from 2021 through 2023. A notable improvement in operational efficiency is observed in general and administrative expenses, which steadily declined from 9.05% in March 2018 to 2.58% by September 2023, indicating better scaling of overhead costs relative to revenue growth.
Profitability and Asset Impacts
Gross profit margins experienced a severe contraction in mid-2020, reaching -52.79% in June 2020, before recovering to a consistent range of 48% to 58% between 2022 and 2023. The operating income was heavily impacted by a massive asset impairment of -127.74% in March 2020, contributing to an operating loss of -155.08% in June 2020. Following this trough, operating income recovered significantly, stabilizing around 30% of revenues by the end of the period.
Bottom Line Trends
Net earnings attributable to the company mirror the operational volatility, with a critical low of -170.05% in June 2020. From March 2021 onward, a consistent trend of profitability is established, with net earnings typically ranging between 20% and 35% of revenues. Financing costs as a percentage of revenue have trended downward from a high of -17.61% in March 2018 to approximately -2.11% in September 2023, suggesting a reduction in relative debt burden or improved interest coverage.

The overall trajectory indicates a transition from a period of high instability and significant asset write-downs to a more disciplined cost structure and a stable, profitable operating model.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?