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.

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Devon Energy Corp., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Operating Assets
Total assets 23,721 21,025 9,912 13,717 19,566
Less: Cash, cash equivalents and restricted cash 1,454 2,271 2,237 1,844 2,414
Operating assets 22,267 18,754 7,675 11,873 17,152
Operating Liabilities
Total liabilities 12,425 11,626 6,893 7,797 10,380
Less: Short-term debt 251 162
Less: Current finance lease liabilities 8 8 8 7
Less: Long-term debt 6,189 6,482 4,298 4,294 5,785
Less: Long-term finance lease liabilities 249 247 244 240
Operating liabilities 5,728 4,889 2,343 3,256 4,433
 
Net operating assets1 16,539 13,865 5,332 8,617 12,719
Balance-sheet-based aggregate accruals2 2,674 8,533 (3,285) (4,102)
Financial Ratio
Balance-sheet-based accruals ratio3 17.59% 88.90% -47.10% -38.45%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Chevron Corp. 0.03% -3.43% 2.95%
ConocoPhillips -5.86% 44.50% -6.11%
Exxon Mobil Corp. -1.19% -4.87% -6.54%
Marathon Petroleum Corp. 3.53% -23.90% -13.70%
Occidental Petroleum Corp. 3.65% -11.15% -27.81%
Pioneer Natural Resources Co. 2.00% 62.10% -2.06%
Valero Energy Corp. 8.66% -4.76% 4.56%
Balance-Sheet-Based Accruals Ratio, Sector
Oil, Gas & Consumable Fuels 0.14% -0.49% -6.14% 200.00%
Balance-Sheet-Based Accruals Ratio, Industry
Energy 0.29% -0.47% -7.53% 200.00%

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).

1 2022 Calculation
Net operating assets = Operating assets – Operating liabilities
= 22,2675,728 = 16,539

2 2022 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2022 – Net operating assets2021
= 16,53913,865 = 2,674

3 2022 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 2,674 ÷ [(16,539 + 13,865) ÷ 2] = 17.59%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Devon Energy Corp. improved earnings quality from 2021 to 2022.

Cash-Flow-Statement-Based Accruals Ratio

Devon Energy Corp., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net earnings (loss) attributable to Devon 6,015 2,813 (2,680) (355) 3,064
Less: Net cash from operating activities 8,530 4,899 1,464 2,043 2,228
Less: Net cash from investing activities (5,123) (1,574) (1,127) (1,551) (1,493)
Cash-flow-statement-based aggregate accruals 2,608 (512) (3,017) (847) 2,329
Financial Ratio
Cash-flow-statement-based accruals ratio1 17.16% -5.33% -43.26% -7.94%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Chevron Corp. -1.22% -4.57% -5.42%
ConocoPhillips -1.56% -0.78% -8.78%
Exxon Mobil Corp. -2.93% -6.69% -7.93%
Marathon Petroleum Corp. -4.94% 14.35% -11.70%
Occidental Petroleum Corp. 2.84% -13.52% -29.21%
Pioneer Natural Resources Co. 0.31% -15.35% -4.41%
Valero Energy Corp. 5.69% -9.15% 0.18%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Oil, Gas & Consumable Fuels -1.43% -4.66% -9.34% 5.66%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Energy -1.19% -4.76% -10.60% 1.30%

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).

1 2022 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 2,608 ÷ [(16,539 + 13,865) ÷ 2] = 17.16%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Devon Energy Corp. deteriorated earnings quality from 2021 to 2022.