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.

Income Statement 
Quarterly Data

The income statement presents information on the financial results of a company business activities over a period of time. The income statement communicates how much revenue the company generated during a period and what cost it incurred in connection with generating that revenue.

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

US$ in millions

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 2,882 2,493 2,679 3,139 3,668 4,100 3,175 2,954 2,635 2,154 1,788 786 678 424 807 1,035 919 936 919 2,565 1,332 1,069 1,319
Oil, gas and NGL derivatives (194) (76) 64 (53) 248 (170) (683) 22 (335) (703) (528) (117) (87) (361) 720 (116) 127 140 (605)
Marketing and midstream revenues 1,148 1,037 1,080 1,213 1,516 1,696 1,320 1,585 1,166 966 502 611 476 331 560 670 700 730 765 1,143 1,247 1,180 879
Revenues 3,836 3,454 3,823 4,299 5,432 5,626 3,812 4,561 3,466 2,417 1,762 1,280 1,067 394 2,087 1,589 1,746 1,806 1,079 3,708 2,579 2,249 2,198
Production expenses (757) (719) (693) (715) (735) (729) (618) (574) (555) (513) (489) (271) (271) (263) (318) (324) (294) (296) (283) (556) (554) (572) (543)
Marketing and midstream expenses (1,160) (1,051) (1,105) (1,231) (1,525) (1,700) (1,324) (1,585) (1,165) (965) (523) (618) (478) (339) (578) (665) (684) (713) (750) (1,113) (1,217) (1,160) (873)
Cost of revenues (1,917) (1,770) (1,798) (1,946) (2,260) (2,429) (1,942) (2,159) (1,720) (1,478) (1,012) (889) (749) (602) (896) (989) (978) (1,009) (1,033) (1,669) (1,771) (1,732) (1,416)
Gross profit (loss) 1,919 1,684 2,025 2,353 3,172 3,197 1,870 2,402 1,746 939 750 391 318 (208) 1,191 600 768 797 46 2,039 808 517 782
Exploration expenses (3) (10) (3) (13) (4) (10) (2) (5) (3) (3) (3) (4) (39) (12) (112) (29) (18) (7) (4) (44) (32) (68) (33)
Depreciation, depletion and amortization (651) (638) (615) (625) (581) (528) (489) (577) (578) (536) (467) (301) (299) (299) (401) (382) (381) (374) (360) (423) (416) (420) (399)
Asset impairments (27) (2,666) (2) (154)
Asset dispositions 41 29 14 1 49 87 32 1 1 2 45 268 6 (23) 12
General and administrative expenses (99) (92) (106) (122) (95) (84) (94) (95) (95) (94) (107) (82) (75) (79) (102) (119) (107) (114) (135) (151) (147) (153) (199)
Restructuring and transaction costs (28) (18) (23) (189) (17) (32) (11) (10) (12) (51) (9) (11) (94)
Other, net (13) (10) (5) 4 40 (10) 61 2 (2) 14 29 (1) (13) 48 (16) (3) (7) 22 (126) 31 (24) (21)
Operating income (loss) 1,153 975 1,296 1,626 2,532 2,579 1,347 1,748 1,050 384 45 (40) (127) (611) (2,042) 43 250 285 (437) 1,554 237 (419) 142
Financing costs, net (81) (78) (72) (73) (67) (84) (85) (86) (86) (80) (77) (70) (66) (69) (65) (64) (60) (66) (60) (70) (75) (62) (387)
Earnings (loss) from continuing operations before income taxes 1,072 897 1,224 1,553 2,465 2,495 1,262 1,662 964 304 (32) (110) (193) (680) (2,107) (21) 190 219 (497) 1,484 162 (481) (245)
Income tax (expense) benefit (152) (199) (221) (349) (565) (557) (267) (150) (120) (43) 248 37 90 3 417 33 (54) (68) 119 (335) 138 7 34
Net earnings (loss) from continuing operations 920 698 1,003 1,204 1,900 1,938 995 1,512 844 261 216 (73) (103) (677) (1,690) 12 136 151 (378) 1,149 300 (474) (211)
Net earnings (loss) from discontinued operations, net of income taxes (25) 13 9 (125) (652) (27) 344 61 2,263 139 58
Net earnings (loss) 920 698 1,003 1,204 1,900 1,938 995 1,512 844 261 216 (98) (90) (668) (1,815) (640) 109 495 (317) 1,149 2,563 (335) (153)
Net earnings attributable to noncontrolling interests (10) (8) (8) (3) (7) (6) (6) (6) (6) (5) (3) (4) (2) (2) (1) (2) (26) (90) (44)
Net earnings (loss) attributable to Devon 910 690 995 1,201 1,893 1,932 989 1,506 838 256 213 (102) (92) (670) (1,816) (642) 109 495 (317) 1,149 2,537 (425) (197)

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).


Revenue Trends
The company's Oil, Gas, and NGL sales showed substantial volatility, peaking notably in Q4 2018 and then again in the 2021 and early 2022 periods, reaching highest values around Q2 2022 before declining moderately in 2023. Meanwhile, Marketing and Midstream revenues followed a somewhat consistent pattern with seasonal fluctuations but exhibited growth from 2020 onwards, peaking significantly by Q4 2021. Overall revenues, combining all components, experienced a sharp decline in 2019 after a peak in 2018, followed by a gradual recovery starting in late 2020, reaching very strong performance levels through 2021 and early 2022 before easing somewhat in 2023.
Cost of Revenues and Expenses
Production expenses remained relatively stable with a slight downward trend until 2020; however, they increased noticeably from 2021 through 2023. Marketing and midstream expenses correlated closely with their respective revenues, declining sharply in 2020, then rising again in line with the recovery in revenues and peaking in 2021 and 2022. Total cost of revenues followed a similar cycle, with notable reductions in 2020 but increasing steadily thereafter. The depreciation, depletion, and amortization figures remained stable with a slight increase post-2020. Asset impairments were notably high in Q4 2019, indicating a significant one-time charge during that quarter.
Profitability Indicators
Gross profit experienced substantial variation; it was robust in 2018 with a record high in Q4 2018, but it deteriorated in 2019. Losses were particularly visible in 2020, coinciding with global market disruptions, but profitability rebounded sharply from late 2020 continuing into 2021 and 2022 with the highest gross profits recorded in Q2 2022. Operating income exhibited a similar volatile pattern, with major losses in 2020 but strong recovery and growth in 2021 and 2022, and some moderation in 2023.
Net Earnings and Taxation
Net earnings from continuing operations were negative or marginally positive during much of 2018-2019 and notably negative during 2020. Starting in 2021, net earnings improved significantly and remained positive through 2022, with fluctuations but an overall downward trend in early 2023. Income tax expenses showed variability, with occasional benefits during loss periods but increased tax charges correlating with improved earnings post-2020. The reported net earnings, including discontinued operations, mirrored these trends, sharply negative in 2020 but with strong recovery thereafter.
Other Operational Expenses
Exploration expenses were relatively minimal and stable throughout the periods. General and administrative expenses demonstrated a declining trend through the years, stabilizing around lower values in the 2021-2023 timeframe. Restructuring and transaction costs were sporadic, occurring mainly in 2018-2019 and during 2020 with a substantial charge recorded in Q4 2020.
Derivatives and Asset Dispositions
Oil, gas, and NGL derivatives showed high volatility, with sizeable negative impacts in some quarters, especially in early 2019 and 2020. Positive contributions were noted in some quarters of 2021 and 2022. Asset dispositions were intermittent with some significant inflows in 2018 and 2021, signifying occasional sales or disposals of assets contributing positively to results.
Financing Costs
Financing costs remained relatively stable across all quarters, with a slight increase noted in 2021 and 2022 but no significant spikes or reductions, reflecting consistent financing expenses.
Summary
The financial data reveal a company that faced substantial challenges during 2019 and especially 2020, likely due to adverse market conditions, as evidenced by revenue declines and net losses. Recovery started in late 2020 and was sustained through 2021 and into 2022, with strong growth in both revenues and profitability. Costs followed generally expected patterns but increased with higher production and marketing activities post-2020. The business demonstrated resilience and effective cost management in the recovery phase but experienced some softening in revenue and profitability metrics in early 2023.