|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
1. |
Summary of Significant Accounting Policies |
Devon is a leading independent energy company engaged primarily in the exploration, development and production of oil, natural gas and NGLs. Devon’s operations are concentrated in various North American onshore areas in the U.S. and Canada. Devon also owns natural gas pipelines, plants and treatment facilities through its ownership in EnLink and the General Partner.
Accounting policies used by Devon and its subsidiaries conform to accounting principles generally accepted in the U.S. and reflect industry practices. The more significant of such policies are discussed below.
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of Devon and entities in which it holds a controlling interest. All intercompany transactions have been eliminated. Undivided interests in oil and natural gas exploration and production joint ventures are consolidated on a proportionate basis. Investments in non-controlled entities, over which Devon has the ability to exercise significant influence over operating and financial policies, are accounted for using the equity method. In applying the equity method of accounting, the investments are initially recognized at cost and subsequently adjusted for Devon’s proportionate share of earnings, losses and distributions. Investments accounted for using the equity method and cost method are reported as a component of other long-term assets.
As discussed more fully in Note 2, Devon completed a business combination in 2014 whereby Devon controls both EnLink and the General Partner. Devon controls both the General Partner’s and EnLink’s operations; therefore, the General Partner’s and EnLink’s accounts are included in Devon’s accompanying consolidated financial statements subsequent to the completion of the transaction. The portions of the General Partner’s and EnLink’s net earnings and stockholders’ equity not attributable to Devon’s controlling interest are shown separately as noncontrolling interests in the accompanying consolidated comprehensive statements of earnings and consolidated balance sheets.
Use of Estimates
The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual amounts could differ from these estimates, and changes in these estimates are recorded when known. Significant items subject to such estimates and assumptions include the following:
|
• |
proved reserves and related present value of future net revenues; |
|
• |
the carrying value of oil and gas properties, midstream assets and product and equipment inventories; |
|
• |
derivative financial instruments; |
|
• |
the fair value of reporting units and related assessment of goodwill for impairment; |
|
• |
the fair value of intangible assets other than goodwill; |
|
• |
income taxes; |
|
• |
asset retirement obligations; |
|
• |
obligations related to employee pension and postretirement benefits; |
|
• |
legal and environmental risks and exposures; and |
|
• |
general credit risk associated with receivables and other assets. |
Revenue Recognition
Oil, gas and NGL sales are recognized when production is sold to a purchaser at a fixed or determinable price, delivery has occurred, title has transferred and collectability of the revenue is probable. Delivery occurs and title typically is transferred when production has been delivered to a pipeline, railcar or truck. Cash received relating to future production is deferred and recognized when all revenue recognition criteria are met. Taxes assessed by governmental authorities on oil, gas and NGL sales are presented separately from such revenues in the accompanying consolidated comprehensive statements of earnings.
Marketing and midstream revenues are recorded at the time products are sold or services are provided to third parties at a fixed or determinable price, delivery or performance has occurred, title has transferred and collectability of the revenue is probable. Revenues and expenses attributable to oil, gas and NGL purchases, transportation and processing contracts are reported on a gross basis when Devon takes title to the products and has risks and rewards of ownership.
During 2016, 2015 and 2014, no purchaser accounted for more than 10% of Devon’s consolidated sales revenue.
Derivative Financial Instruments
Devon is exposed to certain risks relating to its ongoing business operations, including risks related to commodity prices, interest rates and Canadian to U.S. dollar exchange rates. As discussed more fully below, Devon uses derivative instruments primarily to manage commodity price risk, interest rate risk and foreign exchange risk. Devon does not intend to issue or hold derivative financial instruments for speculative trading purposes.
Devon 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 instruments are used to manage the inherent uncertainty of future revenues resulting from commodity price volatility. Devon’s derivative financial instruments typically include financial price swaps, basis swaps, costless price collars and call options. Under the terms of the price swaps, Devon receives a fixed price for its production and pays a variable market price to the contract counterparty. For the basis swaps, Devon receives a fixed differential between two regional index prices and pays a variable differential on the same two index prices to the contract counterparty. The price collars set a floor and ceiling price for the hedged production. If the applicable monthly price indices are outside of the ranges set by the floor and ceiling prices in the various collars, Devon will cash-settle the difference with the counterparty to the collars. The call options give counterparties the right to purchase production at a predetermined price.
Devon periodically enters into interest rate swaps to manage its exposure to interest rate volatility and foreign exchange forward contracts to manage its exposure to fluctuations in the U.S. and Canadian dollar exchange rates. As of December 31, 2016, Devon did not have any open foreign exchange contracts.
All derivative financial instruments are recognized at their current fair value as either assets or liabilities in the balance sheet. Changes in the fair value of these derivative financial instruments are recorded in earnings unless specific hedge accounting criteria are met. For derivative financial instruments held during the three-year period ended December 31, 2016, Devon chose not to meet the necessary criteria to qualify its derivative financial instruments for hedge accounting treatment. Cash settlements with counterparties on Devon’s derivative financial instruments are also recorded in earnings. Cash settlements that Devon is entitled to are accrued for in other current assets in the accompanying consolidated balance sheets. As of December 31, 2015, Devon accrued $236 million that it received in January 2016 related to cash settlements.
By using derivative financial instruments to hedge exposures to changes in commodity prices, interest rates and foreign currency rates, 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 Devon’s policy to enter into derivative contracts only with investment-grade rated counterparties deemed by management to be competent and competitive market makers. Additionally, Devon’s derivative contracts generally require cash collateral to be posted if either its or the counterparty’s credit rating falls below certain credit rating levels. As of December 31, 2016, Devon held no collateral from counterparties. As of December 31, 2015, Devon held $75 million of cash collateral, which represented the estimated fair value of certain derivative positions in excess of Devon’s credit guidelines. The collateral is reported in other current liabilities in the accompanying consolidated balance sheets. As a result of ratings downgrades for Devon during 2016, we were required to post $17 million of cash collateral under certain of our derivative contracts. The collateral is reported in other current assets in the accompanying December 31, 2016 consolidated balance sheet. In January 2017, this collateral was deemed to be no longer required and was returned to Devon. As of the date of this report, Devon has no cash collateral held by its counterparties.
General and Administrative Expenses
G&A is reported net of amounts reimbursed by working interest owners of the oil and gas properties operated by Devon and net of amounts capitalized pursuant to the full cost method of accounting.
Share-Based Compensation
Independent of EnLink, Devon grants share-based awards to members of its Board of Directors and select employees. EnLink and the General Partner also grant share-based awards to members of its Board of Directors and select employees. All such awards are measured at fair value on the date of grant and are generally recognized as a component of G&A in the accompanying consolidated comprehensive statements of earnings over the applicable requisite service periods. As a result of Devon’s restructuring activity discussed in Note 6, certain share-based awards were accelerated and recognized as a component of restructuring costs in the accompanying consolidated comprehensive statements of earnings.
Generally, Devon uses new shares from approved incentive programs to grant share-based awards and to issue shares upon stock option exercises. Shares repurchased under approved programs are available to be issued as part of Devon’s share-based awards. However, Devon has historically canceled these shares upon repurchase.
Income Taxes
Devon is subject to current income taxes assessed by the federal and various state jurisdictions in the U.S. and by other foreign jurisdictions. In addition, Devon accounts for deferred income taxes related to these jurisdictions using the asset and liability method. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences and carryforwards are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
Deferred tax assets are also recognized for the future tax benefits attributable to the expected utilization of existing tax net operating loss carryforwards and other types of carryforwards. If the future utilization of some portion of the deferred tax assets is determined to be unlikely, a valuation allowance is provided to reduce the recorded tax benefits from such assets. Devon periodically weighs the positive and negative evidence to determine if it is more likely than not that some or all of the deferred tax assets will be realized. Forming a conclusion that a valuation allowance is not required is difficult when there is negative evidence, such as cumulative losses in recent years. See Note 7 for further discussion.
Devon does not recognize U.S. deferred income taxes on the unremitted earnings of its foreign subsidiaries that are deemed to be indefinitely reinvested. When such earnings are no longer deemed indefinitely reinvested, Devon recognizes the appropriate deferred, or even current, income tax liabilities.
Devon recognizes the financial statement effects of tax positions when it is more likely than not, based on the technical merits, that the position will be sustained upon examination by a taxing authority. Recognized tax positions are initially and subsequently measured as the largest amount of tax benefit that is more likely than not of being realized upon ultimate settlement with a taxing authority. Liabilities for unrecognized tax benefits related to such tax positions are included in other long-term liabilities unless the tax position is expected to be settled within the upcoming year, in which case the liabilities are included in other current liabilities. Interest and penalties related to unrecognized tax benefits are included in current income tax expense.
Devon estimates its annual effective income tax rate in recording its 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 period in which they occur.
Net Earnings (Loss) Per Share Attributable to Devon
Devon’s basic earnings per share amounts have been computed based on the average number of shares of common stock outstanding for the period. Basic earnings per share includes the effect of participating securities, which primarily consist of Devon’s outstanding restricted stock awards, as well as performance-based restricted stock awards that have met the requisite performance targets. Diluted earnings per share is calculated using the treasury stock method to reflect the assumed issuance of common shares for all potentially dilutive securities. Such securities primarily consist of outstanding stock options.
Cash and Cash Equivalents
Devon considers all highly liquid investments with original contractual maturities of three months or less to be cash equivalents.
Accounts Receivable
Devon’s accounts receivable balance primarily consists of oil and gas sales receivables, marketing and midstream revenue receivables and joint interest receivables for which Devon does not require collateral security. Devon has established an allowance for bad debts equal to the estimable portions of accounts receivable for which failure to collect is considered probable. When a portion of the receivable is deemed uncollectible, the write-off is made against the allowance.
Property and Equipment
Devon follows the full cost method of accounting for its oil and gas properties. Accordingly, all costs incidental to the acquisition, exploration and development of oil and gas properties, including costs of undeveloped leasehold, dry holes and leasehold equipment, are capitalized. Internal costs incurred that are directly identified with acquisition, exploration and development activities undertaken by Devon for its own account, and that are not related to production, general corporate overhead or similar activities, are also capitalized. Interest costs incurred and attributable to unproved oil and gas properties under current evaluation and major development projects of oil and gas properties are also capitalized. All costs related to production activities, including workover costs incurred solely to maintain or increase levels of production from an existing completion interval, are charged to expense as incurred.
Capitalized costs are depleted by an equivalent unit-of-production method, converting gas to oil at the ratio of six Mcf of gas to one Bbl of oil. Depletion is calculated using the capitalized costs, including estimated asset retirement costs, plus the estimated future expenditures (based on current costs) to be incurred in developing proved reserves, net of estimated salvage values.
Costs associated with unproved properties are excluded from the depletion calculation until it is determined whether or not proved reserves can be assigned to such properties. Devon assesses its unproved properties for impairment quarterly. Significant unproved properties are assessed individually. Costs of insignificant unproved properties are transferred into the depletion calculation over their respective holding periods generally ranging from three to four years.
Sales or dispositions of oil and gas properties are generally accounted for as adjustments to capitalized costs with no gain or loss recognized. However, if a disposition or series of dispositions occurring in a quarterly reporting period significantly alters the relationship between capitalized costs and proved reserves in a particular country, a gain or loss is recognized. As discussed more fully in Note 2, the 2014 and 2016 divestitures of certain Canadian and U.S. non-core upstream assets significantly altered such relationship, and Devon recognized gains on these transactions. These gains are classified as asset dispositions and other in the accompanying consolidated statements of earnings. Furthermore, upon recognizing the gain on the 2016 divestitures and to be more consistent with industry practice, Devon began presenting gains on asset sales in the total revenues and other section of the accompanying consolidated statements of earnings, and has reclassified the 2014 gain on asset sales of $1.1 billion from operating expenses to total revenues and other to reflect consistent financial statement presentation.
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. The estimated future net revenues exclude future cash outflows associated with settling asset retirement obligations included in the net book value of oil and gas properties.
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. Prices are held constant indefinitely and are not changed except where different prices are fixed and determinable from applicable contracts for the remaining term of those contracts, including derivative contracts in place that qualify for hedge accounting treatment. None of Devon’s derivative contracts held during the three-year period ended December 31, 2016 qualified for hedge accounting treatment.
Any excess of the net book value, less related deferred taxes, over the ceiling is written off as an expense. An expense recorded in one period may not be reversed in a subsequent period even though higher commodity prices may have increased the ceiling applicable to the subsequent period.
Costs for midstream assets that are in use are depreciated over the assets’ estimated useful lives, using either the unit-of-production or straight-line method. Depreciation and amortization of other property and equipment, including corporate and leasehold improvements, are provided using the straight-line method based on estimated useful lives ranging from three to 60 years. Interest costs incurred and attributable to major midstream and corporate construction projects are also capitalized.
Devon recognizes liabilities for retirement obligations associated with tangible long-lived assets, such as producing well sites and midstream pipelines and processing plants when there is a legal obligation associated with the retirement of such assets and the amount can be reasonably estimated. The initial measurement of an asset retirement obligation is recorded as a liability at its fair value, with an offsetting asset retirement cost recorded as an increase to the associated property and equipment on the consolidated balance sheet. When the assumptions used to estimate a recorded asset retirement obligation change, a revision is recorded to both the asset retirement obligation and the asset retirement cost. Devon’s asset retirement obligations include estimated environmental remediation costs which arise from normal operations and are associated with the retirement of such long-lived assets. The asset retirement cost is depreciated using a systematic and rational method similar to that used for the associated property and equipment.
Goodwill
Goodwill represents the excess of the purchase price of business combinations over the fair value of the net assets acquired and is tested for impairment annually, or more frequently if events or changes in circumstances dictate that the carrying value of goodwill may not be recoverable. Such test includes an assessment of qualitative and quantitative factors. The impairment test requires allocating goodwill and all other assets and liabilities to assigned reporting units. The fair value of each reporting unit is estimated and compared to the net book value of the reporting unit. If the estimated fair value of the reporting unit is less than the net book value, including goodwill, then the goodwill is written down to the implied fair value of the goodwill through a charge to expense. Because quoted market prices are not available for Devon’s reporting units, the fair values of the reporting units are estimated based upon several valuation analyses, including comparable companies, comparable transactions and premiums paid.
Devon and EnLink performed annual impairment tests of goodwill in the fourth quarters of 2016, 2015 and 2014. No impairment write-down was required as a result of the annual tests in 2016; however, sustained weakness in the overall energy sector driven by low commodity prices, together with a decline in the EnLink unit price, caused a change in circumstances warranting an interim impairment test and write-down for certain of EnLink’s reporting units in the first quarter of 2016. Write-downs were also required in 2015 for certain EnLink reporting units and in 2014 for Devon’s Canadian reporting unit based on interim and annual impairment tests. See Note 12 for further discussion.
Intangible Assets
Unamortized capitalized intangible assets, consisting of EnLink customer relationships, are presented in other long-term assets in the accompanying consolidated balance sheets. These assets are amortized on a straight-line basis over the expected periods of benefits, which range from 10-20 years. During 2016 and 2015, EnLink’s customer relationships were also evaluated for impairment, and in 2015, a portion of these intangible assets was considered impaired. See Note 12 for further discussion.
Commitments and Contingencies
Liabilities for loss contingencies arising from claims, assessments, litigation or other sources are recorded when it is probable that a liability has been incurred and the amount can be reasonably estimated. Liabilities for environmental remediation or restoration claims resulting from improper operation of assets are recorded when it is probable that obligations have been incurred and the amounts can be reasonably estimated. Expenditures related to such environmental matters are expensed or capitalized in accordance with Devon’s accounting policy for property and equipment.
Fair Value Measurements
Certain of Devon’s assets and liabilities are measured at fair value at each reporting date. Fair value represents the price that would be received to sell the asset or paid to transfer the liability in an orderly transaction between market participants. This price is commonly referred to as the “exit price.” Fair value measurements are classified according to a hierarchy that prioritizes the inputs underlying the valuation techniques. This hierarchy consists of three broad levels:
|
• |
Level 1 – Inputs consist of unadjusted quoted prices in active markets for identical assets and liabilities and have the highest priority. When available, Devon measures fair value using Level 1 inputs because they generally provide the most reliable evidence of fair value. |
|
• |
Level 2 – Inputs consist of quoted prices that are generally observable for the asset or liability. Common examples of Level 2 inputs include quoted prices for similar assets and liabilities in active markets or quoted prices for identical assets and liabilities in markets not considered to be active. |
|
• |
Level 3 – Inputs are not observable from objective sources and have the lowest priority. The most common Level 3 fair value measurement is an internally developed cash flow model. |
Foreign Currency Translation Adjustments
The U.S. dollar is the functional currency for Devon’s consolidated operations except its Canadian subsidiaries, which use the Canadian dollar as the 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. Translation adjustments have no effect on net income and are included in accumulated other comprehensive earnings in stockholders’ equity.
Noncontrolling Interests
Noncontrolling interests represent third-party ownership in the net assets of Devon’s consolidated subsidiaries and are presented as a component of equity. Changes in Devon’s ownership interests in subsidiaries that do not result in deconsolidation are recognized in equity.
Recently Adopted Accounting Standards
In January 2016, Devon adopted 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 to be presented on the balance sheet as a direct deduction from the carrying amount of that debt liability rather than as an asset. As a result of the adoption, Devon reclassified unamortized debt issuance costs of $81 million as of December 31, 2015 from other long-term assets to a reduction of long-term debt on the consolidated balance sheets.
The FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. Its objective is to clarify guidance and eliminate diversity in practice of classification on certain cash receipts and payments in the statement of cash flows. Devon early adopted this ASU as of September 30, 2016 using a retrospective transition method. As a result of the adoption, Devon has classified $265 million of debt retirement payments as cash flows from financing activities in the accompanying 2016 consolidated statement of cash flows and has reclassified $40 million of debt retirement payments previously classified as cash flows from operating activities to cash flows from financing activities in the accompanying 2014 consolidated statement of cash flows.
The FASB issued ASU 2014-15, Presentation of Financial Statements – Going Concern (Subtopic 205-40): Disclosures of Uncertainties about an Entity’s Ability to Continue as a Going Concern. Its objective is to provide guidance about management’s responsibility to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the entity’s ability to continue as a going concern. Certain disclosures are required should substantial doubt exist. This evaluation is performed each annual and interim reporting period to assess conditions or events within one year after the date that the financial statements are issued. This ASU was effective for Devon beginning December 31, 2016; however, no additional disclosures as contemplated by this ASU were warranted.
Recently Issued Accounting Standards
The FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606). This ASU will supersede the revenue recognition requirements in Topic 605, Revenue Recognition and industry-specific guidance in Subtopic 932-605, Extractive Activities – Oil and Gas – Revenue Recognition. 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. The effective date for ASU 2014-09 was delayed through the issuance of ASU 2015-14, Revenue from Contracts with Customers – Deferral of the Effective Date, to annual and interim periods beginning in 2018, with early adoption permitted in 2017. The ASU is required to be adopted using either the retrospective transition method, which requires restating previously reported results or the cumulative effect (modified retrospective) transition method, which utilizes a cumulative-effect adjustment to retained earnings in the period of adoption to account for prior period effects rather than restating previously reported results. Devon intends to use the cumulative effect transition method. Based on current evaluations to-date, Devon does not anticipate this ASU will have a material impact on its balance sheet or related consolidated statement of earnings, stockholders’ equity or cash flows. Devon is continuing to evaluate the disclosure requirements of this ASU and has begun transitioning to the implementation phase of the adoption. Devon does not plan on early adopting this ASU.
The FASB issued ASU 2016-02, Leases (Topic 842). This ASU will supersede the lease requirements in Topic 840, Leases. Its objective is to increase transparency and comparability among organizations. This ASU provides guidance requiring lessees to recognize most leases on their balance sheet. Lessor accounting does not significantly change, except for some changes made to align with new revenue recognition requirements. This ASU is effective for Devon beginning January 1, 2019 and will be applied using a modified retrospective transition method, which requires applying the new guidance to leases that exist or are entered into after the beginning of the earliest period in the financial statements. Early adoption is permitted. Devon is continuing to evaluate the impact this ASU will have on its consolidated financial statements and related disclosures and does not plan on early adopting.
The FASB issued ASU 2016-09, Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. Its objective is to simplify several aspects of the accounting for share-based payments, and associated income taxes, statutory withholding and forfeitures. Classification of these aspects on the statement of cash flows is also addressed. Devon adopted this ASU as of January 1, 2017. For recording periods following adoption, Devon will make certain income tax presentation changes, most notably prospectively presenting excess tax benefits as income tax expense in the consolidated comprehensive statements of earnings and as operating cash flows in the consolidated statements of cash flows. While Devon does not expect that these changes will materially impact its consolidated financial statements and related disclosures, the adoption of this ASU could result in increased volatility in income tax expense and net earnings in Devon’s financial statements.
The FASB issued ASU No. 2016-13, Credit Losses, Measurement of Credit Losses on Financial Instruments. This ASU changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The standard will replace today’s incurred loss approach with an expected loss model for instruments measured at amortized cost. Entities will apply the standard’s provisions as a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. This ASU is effective for Devon beginning January 1, 2020, with early adoption permitted. Devon is evaluating the impact this ASU will have on its consolidated financial statements and related disclosures.
|
2. |
Acquisitions and Divestitures |
Devon Acquisitions
On January 7, 2016, Devon acquired approximately 80,000 net acres (unaudited) and assets in the STACK play for approximately $1.5 billion. Devon funded the acquisition with $849 million of cash and $659 million of equity. The allocation of the purchase price at December 31, 2016 was approximately $1.3 billion to unproved properties and approximately $200 million to proved properties.
On December 17, 2015, Devon acquired approximately 253,000 net acres (unaudited) and assets in the Powder River Basin for approximately $499 million. Devon funded the acquisition with $300 million of cash and $199 million of equity. The allocation of the purchase price was $393 million to unproved properties and $106 million to proved properties and gathering systems.
On February 28, 2014, Devon acquired approximately 82,000 net acres (unaudited) and assets located in DeWitt and Lavaca counties in south Texas from GeoSouthern for approximately $6.0 billion. Devon funded the acquisition with cash on hand and debt financing. The allocation of the purchase price was approximately $5.0 billion to proved properties and approximately $1.0 billion to unproved properties.
Devon Asset Divestitures
During 2016, Devon divested certain non-core upstream assets in the U.S. and its 50% interest in the Access Pipeline in Canada. Proceeds from the transactions have been utilized primarily for debt repayment and to support future capital investment in Devon’s core resource plays.
Upstream Assets
In the second quarter of 2016, Devon divested its non-core Mississippian assets for approximately $200 million. Estimated proved reserves associated with these assets were approximately 11 MMBoe, or less than 1% of total U.S. proved reserves.
During the third quarter of 2016, in several separate transactions with different purchasers, Devon divested non-core upstream assets located in east Texas, the Anadarko Basin and the Midland Basin for approximately $1.7 billion. Estimated proved reserves associated with these assets were approximately 146 MMBoe, or approximately 9% of total U.S. proved reserves.
Absent gain recognition, the divestiture transactions that closed in the third quarter of 2016 would have significantly altered the costs and reserves relationship of Devon’s U.S cost center. Therefore, Devon recognized a $1.4 billion gain in the third quarter of 2016 associated with these divestitures. A summary of the gain computation follows.
|
|
Three Months Ended September 30, 2016 |
|
|
|
|
(Millions) |
|
|
Proceeds received, net of purchase price adjustments and selling costs |
|
$ |
1,653 |
|
Asset retirement obligation assumed by purchasers |
|
|
250 |
|
Total consideration received |
|
|
1,903 |
|
|
|
|
|
|
Allocated oil and gas property basis sold |
|
|
355 |
|
Allocated goodwill |
|
|
197 |
|
Total assets sold |
|
|
552 |
|
|
|
|
|
|
Gains on asset sales |
|
$ |
1,351 |
|
Access Pipeline
In October 2016, Devon divested Access Pipeline for $1.1 billion ($1.4 billion Canadian dollars) and recognized a gain of approximately $540 million on the transaction. In conjunction with the divestiture, Devon entered into a transportation agreement whereby Devon’s Canadian thermal-oil acreage is dedicated to Access Pipeline for an initial term of 25 years. Devon will be charged a market-based toll on its thermal-oil production over this term. Devon is committed to use less than 90% of the potential pipeline capacity. In addition, Devon is entitled to an incremental payment of approximately $150 million Canadian dollars following sanctioning and committing to the requisite volume increase in respect of a new thermal-oil project on Devon’s Pike lease in Alberta, with such incremental payment being received prior to tolls being payable on such volumes.
Prior Year Divestitures
During 2014, Devon divested certain upstream properties located throughout Canada and the U.S. as part of its asset portfolio transformation for approximately $5 billion. A gain of $1.1 billion was recognized with the sale of the Canadian conventional assets. This gain is included as a separate item in the accompanying consolidated comprehensive statements of earnings. Devon repatriated the Canadian asset proceeds to the U.S. Between collecting the divestiture proceeds and repatriating the funds to the U.S., Devon recognized an $84 million foreign currency exchange loss and a $29 million foreign exchange currency derivative loss. These losses are included in other nonoperating items in the accompanying consolidated comprehensive statements of earnings. The proceeds were used to repay debt.
EnLink Acquisitions
On January 7, 2016, EnLink acquired Anadarko Basin gathering and processing midstream assets, along with dedicated acreage service rights and service contracts, for approximately $1.5 billion, subject to certain adjustments. EnLink funded the acquisition with approximately $215 million of General Partner common units and approximately $800 million of cash, primarily funded with the issuance of EnLink preferred units. The remaining $500 million of the purchase price is to be paid within one year with the option to defer $250 million of the final payment 24 months from the close date. The first $250 million of undiscounted future installment payment is reported in other current liabilities in the accompanying consolidated balance sheets with the remaining $250 million payment reported in other long-term liabilities. The accretion of the discount is reported within net financing costs in the accompanying consolidated comprehensive statement of earnings. The first installment payment of $250 million was paid in January 2017 and was funded using divestiture proceeds, proceeds from equity issuances and borrowings under EnLink’s credit facility. The allocation of the purchase price at December 31, 2016 was $1.0 billion to intangible assets and approximately $400 million to property and equipment.
On August 1, 2016, EnLink formed a joint venture to operate and expand its midstream assets in the Delaware Basin. The joint venture is initially owned 50.1% by EnLink and 49.9% by the joint venture partner. As of December 31, 2016, EnLink contributed approximately $251 million of existing non-monetary assets and cash to the joint venture and had committed an additional $285 million in capital to fund potential future development projects and potential acquisitions. The joint venture partner committed an aggregate of approximately $400 million of capital, including cash contributions of approximately $144 million, and granted EnLink call rights beginning in 2021 to acquire increasing portions of the joint venture partner’s interest.
On November 9, 2016, EnLink entered into a gathering and compression joint venture with a commitment of approximately $40 million to expand its midstream assets in the STACK. The joint venture is initially owned 30% by EnLink and 70% by the joint venture partner. As of December 31, 2016, EnLink contributed approximately $29 million in cash for new infrastructure build. After the initial capital commitment, EnLink and the joint venture partner will be responsible for their proportionate share of capital expenses.
The following table presents a summary of EnLink’s acquisition activity for 2015.
|
|
|
|
Purchase Price (Millions) |
|
|
Allocation (Millions) |
|
||||||||||||||||||
Date |
|
Acquiree |
|
Cash |
|
|
EnLink Units |
|
|
PP&E |
|
|
Goodwill |
|
|
Intangibles |
|
|
Other |
|
||||||
January 2015 |
|
LPC |
|
$ |
108 |
|
|
|
— |
|
|
$ |
30 |
|
|
$ |
30 |
|
|
$ |
43 |
|
|
$ |
5 |
|
March 2015 |
|
Coronado |
|
$ |
240 |
|
|
$ |
360 |
|
|
$ |
302 |
|
|
$ |
18 |
|
|
$ |
281 |
|
|
$ |
(1 |
) |
October 2015 |
|
Matador |
|
$ |
141 |
|
|
|
— |
|
|
$ |
36 |
|
|
$ |
11 |
|
|
$ |
99 |
|
|
$ |
(5) |
|
EnLink Asset Divestitures and Dropdowns
In December 2016, EnLink entered into definitive agreements to divest approximately $278 million of certain non-core midstream assets. Certain of these transactions are expected to close during the first quarter of 2017. As of December 31, 2016, these assets were classified as held for sale.
In February 2015, EnLink acquired a 25% equity interest in 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 VEX from Devon for approximately $176 million in cash and equity. EnLink also assumed approximately $35 million in certain future construction costs to expand the system to full capacity. Because Devon controls EnLink and the General Partner, the acquisition of VEX by EnLink from Devon was accounted for as a transfer of net assets between entities under common control.
Formation of EnLink and the General Partner
On March 7, 2014, Devon and Crosstex completed a transaction to combine substantially all of Devon’s U.S. midstream assets with Crosstex’s assets to form a midstream business that consists of the General Partner and EnLink, which are both publicly traded.
In exchange for a controlling interest in both EnLink and the General Partner, Devon contributed its equity interest in a newly formed Devon subsidiary, EMH, and $100 million in cash. EMH owned midstream assets in the Barnett Shale in north Texas and the Cana- and Arkoma-Woodford Shales in Oklahoma, as well as an economic interest in Gulf Coast Fractionators in Mont Belvieu, Texas.
This business combination was accounted for using the acquisition method of accounting. Under the acquisition method of accounting, EMH was the accounting acquirer because its parent company, Devon, obtained control of EnLink and the General Partner as a result of the business combination. Consequently, EMH’s assets and liabilities retained their carrying values. Additionally, the Crosstex assets acquired and liabilities assumed by the General Partner and EnLink in the business combination, as well as the General Partner’s noncontrolling interest in EnLink, were recorded at their fair values which were measured as of the acquisition date, March 7, 2014. The excess of the purchase price over the estimated fair values of Crosstex’s net assets acquired was recorded as goodwill.
The following table summarizes the purchase price (millions, except unit price).
Crosstex Energy, Inc. outstanding common shares: |
|
|
|
|
|
Held by public shareholders |
|
|
48.0 |
|
|
Restricted shares |
|
|
0.4 |
|
|
Total subject to conversion |
|
|
48.4 |
|
|
Exchange ratio |
|
|
1.0 |
|
x |
Converted shares |
|
|
48.4 |
|
|
Crosstex Energy, Inc. common share price (1) |
|
$ |
37.60 |
|
|
Crosstex Energy, Inc. consideration |
|
$ |
1,823 |
|
|
Fair value of noncontrolling interest in E2 (2) |
|
|
18 |
|
|
Total Crosstex Energy, Inc. consideration and fair value of noncontrolling interests |
|
$ |
1,841 |
|
|
Crosstex Energy, LP outstanding units: |
|
|
|
|
|
Common units held by public unitholders |
|
|
75.1 |
|
|
Preferred units held by third party (3) |
|
|
17.1 |
|
|
Restricted units |
|
|
0.4 |
|
|
Total |
|
|
92.6 |
|
|
Crosstex Energy, LP common unit price (4) |
|
$ |
30.51 |
|
|
Crosstex Energy, LP common units value |
|
$ |
2,825 |
|
|
Crosstex Energy, LP outstanding unit options value |
|
|
4 |
|
|
Total fair value of noncontrolling interests in the Crosstex Energy, LP (4) |
|
|
2,829 |
|
|
Total consideration and fair value of noncontrolling interests |
|
$ |
4,670 |
|
|
(1) |
The final purchase price is based on the fair value of Crosstex Energy, Inc.’s common shares as of the closing date, March 7, 2014. |
(2) |
Represents the value of noncontrolling interests related to the General Partner’s equity investment in E2. |
(3) |
Crosstex Energy, LP converted the preferred units to common units in February 2014. |
(4) |
The final purchase price is based on the fair value of Crosstex Energy, LP’s common units as of the closing date, March 7, 2014. |
The allocation of the purchase price is as follows (millions):
Assets acquired: |
|
|
|
|
Current assets |
|
$ |
437 |
|
Property, plant and equipment |
|
|
2,438 |
|
Intangible assets |
|
|
569 |
|
Equity investment |
|
|
222 |
|
Goodwill (1) |
|
|
3,283 |
|
Other long-term assets |
|
|
1 |
|
Liabilities assumed: |
|
|
|
|
Current liabilities |
|
|
(515 |
) |
Long-term debt |
|
|
(1,454 |
) |
Deferred income taxes |
|
|
(210 |
) |
Other long-term liabilities |
|
|
(101 |
) |
Total purchase price |
|
$ |
4,670 |
|
(1) |
Goodwill is the excess of the consideration transferred over the net assets recognized and represents the future economic benefits arising from other assets acquired that could not be individually identified and separately recognized. Goodwill is not amortized and is not deductible for tax purposes. |
Pro Forma Financial Information
The following unaudited pro forma financial information has been prepared assuming both the EnLink formation and the GeoSouthern acquisition occurred on January 1, 2014. The pro forma information 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 dates indicated. In addition, they do not project Devon’s results of operations for any future period.
|
|
Year Ended December 31, 2014 |
|
|
|
|
(Millions) |
|
|
Total operating revenues |
|
$ |
20,213 |
|
Net earnings |
|
$ |
1,716 |
|
Noncontrolling interests |
|
$ |
97 |
|
Net earnings attributable to Devon |
|
$ |
1,619 |
|
Net earnings per common share attributable to Devon |
|
$ |
3.94 |
|
|
3. |
Derivative Financial Instruments |
Commodity Derivatives
As of December 31, 2016, Devon had the following open oil derivative positions. The first table presents Devon’s oil derivatives that settle against the average of the prompt month NYMEX WTI futures price. The second table presents Devon’s oil derivatives that settle against the respective indices noted within the table.
|
|
Price Swaps |
|
|
Price Collars |
|
||||||||||||||
Period |
|
Volume (Bbls/d) |
|
|
Weighted Average Price ($/Bbl) |
|
|
Volume (Bbls/d) |
|
|
Weighted Average Floor Price ($/Bbl) |
|
|
Weighted Average Ceiling Price ($/Bbl) |
|
|||||
Q1-Q4 2017 |
|
|
72,527 |
|
|
$ |
54.32 |
|
|
|
53,245 |
|
|
$ |
45.16 |
|
|
$ |
57.97 |
|
Q1-Q4 2018 |
|
|
2,600 |
|
|
$ |
53.38 |
|
|
|
6,189 |
|
|
$ |
46.97 |
|
|
$ |
56.97 |
|
|
|
Oil Basis Swaps |
|
|||||||
Period |
|
Index |
|
Volume (Bbls/d) |
|
|
Weighted Average Differential to WTI ($/Bbl) |
|
||
Q1-Q4 2017 |
|
Midland Sweet |
|
|
10,000 |
|
|
$ |
(0.43 |
) |
As of December 31, 2016, Devon had the following open natural gas derivative positions. The first table presents Devon’s natural gas derivatives that settle against the Inside FERC first of the month Henry Hub index. The second table presents Devon’s natural gas derivatives that settle against the respective indices noted within the table.
|
|
Price Swaps |
|
|
Price Collars |
|
||||||||||||||
Period |
|
Volume (MMBtu/d) |
|
|
Weighted Average Price ($/MMBtu) |
|
|
Volume (MMBtu/d) |
|
|
Weighted Average Floor Price ($/MMBtu) |
|
|
Weighted Average Ceiling Price ($/MMBtu) |
|
|||||
Q1-Q4 2017 |
|
|
189,753 |
|
|
$ |
3.13 |
|
|
|
335,274 |
|
|
$ |
2.97 |
|
|
$ |
3.38 |
|
Q1-Q4 2018 |
|
|
29,705 |
|
|
$ |
3.17 |
|
|
|
19,110 |
|
|
$ |
3.20 |
|
|
$ |
3.50 |
|
|
|
Natural Gas Basis Swaps |
|
|||||||
Period |
|
Index |
|
Volume (MMBtu/d) |
|
|
Weighted Average Differential to Henry Hub ($/MMBtu) |
|
||
Q1-Q4 2017 |
|
Panhandle Eastern Pipe Line |
|
|
150,000 |
|
|
$ |
(0.34 |
) |
Q1-Q4 2017 |
|
El Paso Natural Gas |
|
|
80,000 |
|
|
$ |
(0.13 |
) |
Q1-Q4 2017 |
|
Houston Ship Channel |
|
|
35,000 |
|
|
$ |
0.06 |
|
Q1-Q4 2017 |
|
Transco Zone 4 |
|
|
205,000 |
|
|
$ |
0.03 |
|
Q1 2018 |
|
Panhandle Eastern Pipe Line |
|
|
50,000 |
|
|
$ |
(0.29 |
) |
As of December 31, 2016, EnLink had the following open derivative positions associated with gas processing and fractionation. EnLink’s NGL positions settle by purity product against the average of the prompt month OPIS Mont Belvieu, Texas index. EnLink’s natural gas positions settle against the Henry Hub Gas Daily index.
Period |
|
Product |
|
Volume (Total) |
|
Weighted Average Price Paid |
|
Weighted Average Price Received |
|||
Q1 2017-Q4 2017 |
|
Propane |
|
|
434 |
|
MBbls |
|
Index |
|
$0.55/gal |
Q1 2017-Q4 2017 |
|
Normal Butane |
|
|
161 |
|
MBbls |
|
Index |
|
$0.70/gal |
Q1 2017-Q4 2017 |
|
Natural Gas |
|
|
21,685 |
|
MMBtu/d |
|
Index |
|
$3.14/MMbtu |
Interest Rate Derivatives
As of December 31, 2016, Devon had the following open interest rate derivative positions:
Notional |
|
|
Rate Received |
|
|
Rate Paid |
|
|
Expiration |
|||
(Millions) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
750 |
|
|
Three Month LIBOR |
|
|
|
2.98% |
|
|
December 2048 (1) |
|
$ |
100 |
|
|
|
1.76% |
|
|
Three Month LIBOR |
|
|
January 2019 |
(1) |
Mandatory settlement in December 2018. |
Financial Statement Presentation
The following table presents the net gains and losses by derivative financial instrument type followed by the corresponding individual consolidated comprehensive statements of earnings caption.
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
Commodity derivatives: |
|
(Millions) |
|
|||||||||
Oil, gas and NGL derivatives |
|
$ |
(201 |
) |
|
$ |
503 |
|
|
$ |
1,989 |
|
Marketing and midstream revenues |
|
|
(13 |
) |
|
|
9 |
|
|
|
22 |
|
Interest rate derivatives: |
|
|
|
|
|
|
|
|
|
|
|
|
Other nonoperating items |
|
|
(19 |
) |
|
|
(20 |
) |
|
|
(1 |
) |
Foreign currency derivatives: |
|
|
|
|
|
|
|
|
|
|
|
|
Other nonoperating items |
|
|
(153 |
) |
|
|
246 |
|
|
|
60 |
|
Net gains (losses) recognized |
|
$ |
(386 |
) |
|
$ |
738 |
|
|
$ |
2,070 |
|
The following table presents the derivative fair values by derivative financial instrument type followed by the corresponding individual consolidated balance sheet caption.
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
||
|
|
(Millions) |
|
|||||
Commodity derivative assets: |
|
|
|
|
|
|
|
|
Other current assets |
|
$ |
9 |
|
|
$ |
34 |
|
Other long-term assets |
|
|
1 |
|
|
|
1 |
|
Interest rate derivative assets: |
|
|
|
|
|
|
|
|
Other current assets |
|
|
1 |
|
|
|
1 |
|
Other long-term assets |
|
|
— |
|
|
|
1 |
|
Foreign currency derivative assets: |
|
|
|
|
|
|
|
|
Other current assets |
|
|
— |
|
|
|
8 |
|
Total derivative assets |
|
$ |
11 |
|
|
$ |
45 |
|
|
|
|
|
|
|
|
|
|
Commodity derivative liabilities: |
|
|
|
|
|
|
|
|
Other current liabilities |
|
$ |
187 |
|
|
$ |
14 |
|
Other long-term liabilities |
|
|
16 |
|
|
|
4 |
|
Interest rate derivative liabilities: |
|
|
|
|
|
|
|
|
Other long-term liabilities |
|
|
41 |
|
|
|
22 |
|
Foreign currency derivative liabilities: |
|
|
|
|
|
|
|
|
Other current liabilities |
|
|
— |
|
|
|
8 |
|
Total derivative liabilities |
|
$ |
244 |
|
|
$ |
48 |
|
|
5. |
Asset Impairments |
The following table presents the asset impairments recognized in 2016, 2015 and 2014.
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
|
|
(Millions) |
|
|||||||||
U.S. oil and gas assets |
|
$ |
2,809 |
|
|
$ |
17,992 |
|
|
$ |
— |
|
Canada oil and gas assets |
|
|
1,291 |
|
|
|
1,257 |
|
|
|
— |
|
Canada goodwill |
|
|
— |
|
|
|
— |
|
|
|
1,941 |
|
EnLink goodwill |
|
|
873 |
|
|
|
1,328 |
|
|
|
— |
|
EnLink other intangible assets |
|
|
— |
|
|
|
223 |
|
|
|
— |
|
Other assets |
|
|
2 |
|
|
|
20 |
|
|
|
12 |
|
Total asset impairments |
|
$ |
4,975 |
|
|
$ |
20,820 |
|
|
$ |
1,953 |
|
Oil and Gas Impairments
Under the full cost method of accounting, capitalized costs of oil and gas properties are subject to a quarterly full cost ceiling test, which is discussed in Note 1.
The oil and gas impairments resulted from declines in the U.S. and Canada full cost ceilings. The lower ceiling values resulted primarily from significant decreases in the 12-month average trailing prices for oil, bitumen, natural gas and NGLs, which significantly reduced proved reserves values and, to a lesser degree, proved reserves. For further information, see Note 22.
Goodwill and Other Intangible Assets Impairments
In 2016 and 2015, Devon recognized goodwill and other intangible assets impairments related to EnLink’s business. Additional information regarding the impairments is discussed in Note 12.
In 2014, as a result of its annual impairment test of goodwill, Devon concluded the implied fair value of its Canadian goodwill was zero and wrote off the remaining goodwill.
|
6. |
Restructuring and Transaction Costs |
The following table summarizes Devon’s restructuring liabilities presented in the accompanying consolidated balance sheets.
|
|
Other |
|
|
Other |
|
|
|
|
|
||
|
|
Current |
|
|
Long-term |
|
|
|
|
|
||
|
|
Liabilities |
|
|
Liabilities |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Balance as of December 31, 2014 |
|
$ |
13 |
|
|
$ |
7 |
|
|
$ |
20 |
|
Changes related to prior years' restructurings |
|
|
— |
|
|
|
56 |
|
|
|
56 |
|
Balance as of December 31, 2015 |
|
$ |
13 |
|
|
$ |
63 |
|
|
$ |
76 |
|
Changes due to 2016 workforce reductions |
|
|
29 |
|
|
|
6 |
|
|
|
35 |
|
Changes related to prior years' restructurings |
|
|
6 |
|
|
|
(7 |
) |
|
|
(1 |
) |
Balance as of December 31, 2016 |
|
$ |
48 |
|
|
$ |
62 |
|
|
$ |
110 |
|
Reduction in Workforce
In 2016, Devon recognized employee-related and other costs associated with a reduction in workforce that was made in response to the depressed commodity price environment. The following table summarizes restructuring and transaction costs presented in the accompanying consolidated comprehensive statement of earnings.
|
|
Year Ended December 31, 2016 |
|
|
|
|
(Millions) |
|
|
2016 reduction in workforce: |
|
|
|
|
Employee related costs |
|
$ |
227 |
|
Lease obligations |
|
|
20 |
|
Asset impairments |
|
|
3 |
|
Transaction costs |
|
|
17 |
|
Restructuring and transaction costs |
|
$ |
267 |
|
Of these employee-related costs, approximately $60 million resulted from accelerated vesting of share-based grants, which are noncash charges. Additionally, approximately $24 million resulted from estimated defined benefit settlements. These cash and noncash charges included estimates for employees released from service during 2016, as well as amounts based on the number of employees impacted by certain of its non-core asset divestitures.
Devon ceased using certain office space that was subject to non-cancellable operating lease arrangements. Consequently, Devon recognized restructuring costs that represent the present value of its future obligations under the leases. Additionally, Devon recognized asset impairment charges for leasehold improvements and furniture associated with the office space it ceased using.
Transaction Costs
In 2016, Devon and EnLink recognized transaction costs primarily associated with the closing of the acquisitions discussed in Note 2.
Prior Years’ Restructurings
In 2015, Devon recognized $24 million of employee-related and other costs associated with the reduction in workforce made subsequent to the completion of the Jackfish development projects and a decrease in planned Canadian capital investment resulting from the drop in commodity prices. Devon incurred employee severance, lease obligation and other costs related to the vacated office space as part of the cost reduction plan.
As part of the U.S. corporate headquarters office consolidation, Devon recognized an additional $54 million expense in 2015, due to a lack of demand for vacated office space and the inability to fully sublease remaining office space.
In 2014, Devon recognized $46 million of employee-related and other costs associated with its divestiture of certain Canadian assets. Approximately $15 million of the employee related costs resulted from accelerated vesting of share-based grants, which are noncash charges.
|
7. |
Income Taxes |
Income Tax Expense (Benefit)
The following table presents Devon’s income tax components.
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
|
|
(Millions) |
|
|||||||||
Current income tax expense (benefit): |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. federal |
|
$ |
5 |
|
|
$ |
(243 |
) |
|
$ |
152 |
|
Various states |
|
|
(11 |
) |
|
|
(8 |
) |
|
|
18 |
|
Canada and various provinces |
|
|
106 |
|
|
|
14 |
|
|
|
307 |
|
Total current tax expense (benefit) |
|
|
100 |
|
|
|
(237 |
) |
|
|
477 |
|
Deferred income tax expense (benefit): |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. federal |
|
|
(3 |
) |
|
|
(5,033 |
) |
|
|
1,610 |
|
Various states |
|
|
— |
|
|
|
(336 |
) |
|
|
93 |
|
Canada and various provinces |
|
|
(270 |
) |
|
|
(459 |
) |
|
|
188 |
|
Total deferred tax expense (benefit) |
|
|
(273 |
) |
|
|
(5,828 |
) |
|
|
1,891 |
|
Total income tax expense (benefit) |
|
$ |
(173 |
) |
|
$ |
(6,065 |
) |
|
$ |
2,368 |
|
Total income tax expense (benefit) differed from the amounts computed by applying the U.S. federal income tax rate to earnings before income taxes as a result of the following:
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
|
|
(Millions) |
|
|||||||||
Total income tax expense (benefit) |
|
$ |
(173 |
) |
|
$ |
(6,065 |
) |
|
$ |
2,368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. statutory income tax rate |
|
|
35 |
% |
|
|
35 |
% |
|
|
35 |
% |
Deferred tax asset valuation allowance |
|
|
(22 |
%) |
|
|
(4 |
%) |
|
|
0 |
% |
Non-deductible goodwill and intangible impairment |
|
|
(8 |
%) |
|
|
(2 |
%) |
|
|
23 |
% |
Change in unrecognized tax benefits |
|
|
(2 |
%) |
|
|
0 |
% |
|
|
1 |
% |
Taxation on Canadian operations |
|
|
(3 |
%) |
|
|
(1 |
%) |
|
|
(4 |
%) |
State income taxes |
|
|
1 |
% |
|
|
1 |
% |
|
|
2 |
% |
Other |
|
|
3 |
% |
|
|
0 |
% |
|
|
1 |
% |
Effective income tax rate |
|
|
4 |
% |
|
|
29 |
% |
|
|
58 |
% |
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. Devon’s tax reserves are related to tax years that may be subject to examinations 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.
Devon assesses the realizability of its deferred tax assets. If Devon concludes that it is more likely than not that some portion or all of the deferred tax assets will not be realized, the asset is reduced by a valuation allowance. Numerous judgements and assumptions are inherent in the determination of future taxable income, including factors such as future operating conditions (particularly as related to prevailing oil and gas prices) and changing tax laws.
2016
During 2016, Devon’s U.S. segment recorded an additional $774 million valuation allowance against its deferred tax assets. The allowance results from continued financial losses resulting from additional full cost impairments in 2016. As of December 31, 2016, the allowance continues to represent a 100% valuation against the U.S. net deferred tax assets. Additionally, the Canadian segment recognized a $71 million partial valuation allowance resulting from continued financial losses. The valuation allowances impacted the effective tax rate and are discussed in the next section.
In the first quarter of 2016, EnLink recorded a goodwill impairment of approximately $873 million. Additionally, during the third quarter of 2016, Devon derecognized $197 million of goodwill related to its U.S. operations in conjunction with the divestiture of certain non-core U.S upstream oil and gas assets. These impairments are not deductible for purposes of calculating income tax and, therefore, impact the effective tax rate.
2015
In the third and fourth quarters of 2015, EnLink recorded goodwill and intangibles impairments of approximately $1.6 billion, which impacted the effective tax rate.
During 2015, Devon recorded approximately $18 billion of oil and gas impairments related to its U.S. operations. These impairments resulted in deferred tax assets against which Devon recognized a $967 million valuation allowance.
2014
In the second and fourth quarters of 2014, goodwill was removed in conjunction with the Canadian conventional asset divestitures, and Devon recorded a goodwill impairment in the Canadian reporting unit. These non-deductible goodwill reductions impacted the effective tax rate.
Additionally, during 2014, Devon repatriated to the U.S. $2.8 billion of cash relating to the Canadian asset divestiture. In conjunction with the repatriation, Devon recognized approximately $105 million of additional income tax expense for the full year. 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. After the use of foreign tax credits, the current income tax on the repatriation was $67 million.
Furthermore, Devon completed its divestiture program of certain assets in the U.S. In conjunction with the divestitures, Devon recognized $294 million of current income tax expense. The current tax expense was entirely offset by the recognition of deferred tax benefits.
Devon also recorded a $46 million deferred tax liability in conjunction with the formation of EnLink in 2014.
Deferred Tax Assets and Liabilities
The following table presents the tax effects of temporary differences that gave rise to Devon’s deferred tax assets and liabilities.
|
|
December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
|
|
(Millions) |
|
|||||
Deferred tax assets: |
|
|
|
|
|
|
|
|
Property and equipment |
|
$ |
685 |
|
|
$ |
490 |
|
Asset retirement obligations |
|
|
488 |
|
|
|
485 |
|
Accrued liabilities |
|
|
130 |
|
|
|
160 |
|
Net operating loss carryforwards |
|
|
777 |
|
|
|
175 |
|
Pension benefit obligations |
|
|
98 |
|
|
|
106 |
|
Other |
|
|
203 |
|
|
|
162 |
|
Total deferred tax assets before valuation allowance |
|
|
2,381 |
|
|
|
1,578 |
|
Less: valuation allowance |
|
|
(1,666 |
) |
|
|
(967 |
) |
Net deferred tax assets |
|
|
715 |
|
|
|
611 |
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
Property and equipment |
|
|
(884 |
) |
|
|
(1,187 |
) |
Long-term debt |
|
|
(53 |
) |
|
|
(36 |
) |
Other |
|
|
(426 |
) |
|
|
(271 |
) |
Total deferred tax liabilities |
|
|
(1,363 |
) |
|
|
(1,494 |
) |
Net deferred tax liability |
|
$ |
(648 |
) |
|
$ |
(883 |
) |
At December 31, 2016, Devon has recognized $777 million of deferred tax assets related to various net operating loss carryforwards available to offset future income taxes. The net operating loss carryforwards consist of $536 million of Canadian carryforwards that expire between 2029 and 2037, $1.5 billion of U.S. federal carryforward that expires in 2036, $689 million of U.S. state carryforwards that expire between 2018 and 2036 and $293 million of carryforwards related to EnLink’s operations that expire between 2028 and 2036. In the current environment, Devon expects tax benefits from the Canadian carryforwards to be utilized in 2017 and beyond and EnLink carryforwards to be utilized in 2018 and beyond. Devon currently does not anticipate utilizing the U.S. federal or state net operating loss carryforwards, as indicated by the full valuation allowance position in the U.S. segment. EnLink also has $1 million of deferred tax assets related to alternative minimum tax credits, which have no expiration date and will be available for use against tax on future taxable income.
As a result of Devon’s continued financial losses incurred largely by the additional full cost impairments, Devon recorded an additional $630 million of valuation allowance against the U.S. deferred tax assets in 2016 and remains in a full valuation allowance position. Also during 2016, Devon’s Canadian segment recorded a $69 million partial valuation allowance due to its continued financial losses. In the event Devon were to determine that it would be able to realize the deferred income tax assets in the future, Devon would adjust the valuation allowance, reducing the provision for income taxes in the period of such adjustment.
As of December 31, 2016, Devon’s unremitted foreign earnings from its international operations totaled approximately $1.0 billion. All but $47 million of the $1.0 billion was deemed to be indefinitely reinvested into the development and growth of Devon’s Canadian business. Therefore, Devon has not recognized a deferred tax liability for U.S. income taxes associated with such earnings. If such earnings were to be repatriated to the U.S., Devon may be subject to U.S. income taxes and foreign withholding taxes. However, it is not practical to estimate the amount of such additional taxes that may be payable due to the inter-relationship of the various factors involved in making such an estimate.
For the remaining $47 million of unremitted earnings deemed not to be indefinitely reinvested, Devon has recognized a $13 million deferred tax liability associated with such unremitted earnings as of December 31, 2016.
Unrecognized Tax Benefits
The following table presents changes in Devon’s unrecognized tax benefits.
|
|
December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
|
|
(Millions) |
|
|||||
Balance at beginning of year |
|
$ |
131 |
|
|
$ |
241 |
|
Tax positions taken in prior periods |
|
|
36 |
|
|
|
(19 |
) |
Tax positions taken in current year |
|
|
— |
|
|
|
31 |
|
Accrual of interest related to tax positions taken |
|
|
39 |
|
|
|
(5 |
) |
Settlements |
|
|
— |
|
|
|
(108 |
) |
Lapse of statute of limitations |
|
|
(5 |
) |
|
|
— |
|
Foreign currency translation |
|
|
1 |
|
|
|
(9 |
) |
Balance at end of year |
|
$ |
202 |
|
|
$ |
131 |
|
Devon’s unrecognized tax benefit balance at December 31, 2016 and 2015 included $68 million and $29 million, respectively, of interest and penalties. If recognized, $202 million of Devon’s unrecognized tax benefits as of December 31, 2016 would affect Devon’s effective income tax rate. Further, Devon believes that within the next 12 months, it is reasonably possible that certain tax examinations will be resolved by settlement with the taxing authorities. During 2016, Devon recognized $88 million of unrecognized tax benefits, including $36 million of interest, associated with such tax examinations. Included below is a summary of the tax years, by jurisdiction, that remain subject to examination by taxing authorities.
Jurisdiction |
|
Tax Years Open |
U.S. Federal |
|
2012-2016 |
Various U.S. states |
|
2010-2016 |
Canada Federal |
|
2003-2016 |
Various Canadian provinces |
|
2003-2016 |
Certain statute of limitation expirations are scheduled to occur in the next twelve months. However, Devon is currently in various stages of the administrative review process for certain open tax years. In addition, Devon is currently subject to various income tax audits that have not reached the administrative review process.
|
9. |
Other Comprehensive Earnings |
Components of other comprehensive earnings consist of the following:
|
|
|
|
|||||||||||
|
|
Year Ended December 31, |
|
|||||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||||
|
|
(Millions) |
|
|||||||||||
Foreign currency translation: |
|
|
|
|
|
|
|
|
|
|
|
|
||
Beginning accumulated foreign currency translation |
|
$ |
424 |
|
|
$ |
983 |
|
|
$ |
1,448 |
|
||
Change in cumulative translation adjustment |
|
|
45 |
|
|
|
(621 |
) |
|
|
(499 |
) |
||
Income tax benefit (expense) |
|
|
(13 |
) |
|
|
62 |
|
|
|
34 |
|
||
Ending accumulated foreign currency translation |
|
|
456 |
|
|
|
424 |
|
|
|
983 |
|
||
Pension and postretirement benefit plans: |
|
|
|
|
|
|
|
|
|
|
|
|
||
Beginning accumulated pension and postretirement benefits |
|
|
(194 |
) |
|
|
(204 |
) |
|
|
(180 |
) |
||
Net actuarial loss and prior service cost arising in current year |
|
|
(28 |
) |
|
|
(5 |
) |
|
|
(57 |
) |
||
Recognition of net actuarial loss and prior service cost in earnings (1) |
|
|
26 |
|
|
|
21 |
|
|
|
20 |
|
||
Curtailment and settlement of pension benefits |
|
|
24 |
|
|
|
— |
|
|
|
— |
|
||
Income tax benefit (expense) |
|
|
— |
|
|
|
(6 |
) |
|
|
13 |
|
||
Ending accumulated pension and postretirement benefits |
|
|
(172 |
) |
|
|
(194 |
) |
|
|
(204 |
) |
||
Accumulated other comprehensive earnings, net of tax |
|
$ |
284 |
|
|
$ |
230 |
|
|
$ |
779 |
|
(1) |
These accumulated other comprehensive earnings components are included in the computation of net periodic benefit cost, which is a component of G&A on the accompanying consolidated comprehensive statements of earnings. See Note 16 for additional details. |
|
10. |
Supplemental Information to Statements of Cash Flows |
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
|
|
(Millions) |
|
|||||||||
Net change in working capital accounts, net of assets and liabilities assumed: |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
$ |
(176 |
) |
|
$ |
942 |
|
|
$ |
128 |
|
Income taxes receivable |
|
|
130 |
|
|
|
384 |
|
|
|
(467 |
) |
Other current assets |
|
|
215 |
|
|
|
(57 |
) |
|
|
(222 |
) |
Accounts payable |
|
|
(167 |
) |
|
|
(190 |
) |
|
|
(68 |
) |
Revenues and royalties payable |
|
|
96 |
|
|
|
(526 |
) |
|
|
133 |
|
Other current liabilities |
|
|
(106 |
) |
|
|
(864 |
) |
|
|
546 |
|
Net change in working capital |
|
$ |
(8 |
) |
|
$ |
(311 |
) |
|
$ |
50 |
|
Interest paid (net of capitalized interest) |
|
$ |
566 |
|
|
$ |
494 |
|
|
$ |
514 |
|
Income taxes paid (received) |
|
$ |
(159 |
) |
|
$ |
(279 |
) |
|
$ |
899 |
|
In 2016, Devon’s acquisition of certain STACK assets included the noncash issuance of Devon common stock. Further, in 2016, EnLink’s acquisition of Anadarko Basin gathering and processing midstream assets included noncash issuance of General Partner common units. Additionally, EnLink’s formation of a joint venture during the third quarter of 2016 included non-monetary asset contributions. See Note 2 for additional details.
In 2015, Devon’s acquisition of certain Powder River Basin assets included noncash common stock issuance totaling $199 million. EnLink’s acquisitions in 2015 also included $360 million of noncash equity.
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.
|
11. |
Accounts Receivable |
Components of accounts receivable include the following:
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
||
|
|
(Millions) |
|
|||||
Oil, gas and NGL sales |
|
$ |
487 |
|
|
$ |
362 |
|
Joint interest billings |
|
|
110 |
|
|
|
211 |
|
Marketing and midstream revenues |
|
|
708 |
|
|
|
520 |
|
Other |
|
|
69 |
|
|
|
30 |
|
Gross accounts receivable |
|
|
1,374 |
|
|
|
1,123 |
|
Allowance for doubtful accounts |
|
|
(18 |
) |
|
|
(18 |
) |
Net accounts receivable |
|
$ |
1,356 |
|
|
$ |
1,105 |
|
|
12. |
Goodwill and Other Intangible Assets |
Goodwill
The following table presents a summary of Devon’s goodwill.
|
|
U.S. |
|
|
EnLink |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Balance as of December 31, 2014 |
|
$ |
2,618 |
|
|
$ |
3,685 |
|
|
$ |
6,303 |
|
Acquired during period |
|
|
— |
|
|
|
57 |
|
|
|
57 |
|
Impairment |
|
|
— |
|
|
|
(1,328 |
) |
|
|
(1,328 |
) |
Balance as of December 31, 2015 |
|
$ |
2,618 |
|
|
$ |
2,414 |
|
|
$ |
5,032 |
|
Acquired during period |
|
|
— |
|
|
|
2 |
|
|
|
2 |
|
Asset divestitures |
|
|
(197 |
) |
|
|
— |
|
|
|
(197 |
) |
Impairment |
|
|
— |
|
|
|
(873 |
) |
|
|
(873 |
) |
Balance as of December 31, 2016 |
|
$ |
2,421 |
|
|
$ |
1,543 |
|
|
$ |
3,964 |
|
The following table presents the General Partner’s and EnLink’s goodwill activity by reporting unit.
|
|
Texas |
|
|
Louisiana |
|
|
Oklahoma |
|
|
Crude and Condensate |
|
|
General Partner |
|
|
Total |
|
||||||||||||
|
|
(Millions) |
|
|||||||||||||||||||||||||||
Balance as of December 31, 2014 |
|
$ |
1,168 |
|
|
$ |
787 |
|
|
$ |
190 |
|
|
$ |
113 |
|
|
$ |
1,427 |
|
|
$ |
3,685 |
|
||||||
Acquired during period |
|
|
28 |
|
|
|
— |
|
|
|
— |
|
|
|
29 |
|
|
|
— |
|
|
|
57 |
|
||||||
Impairment |
|
|
(492 |
) |
|
|
(787 |
) |
|
|
— |
|
|
|
(49 |
) |
|
|
— |
|
|
|
(1,328 |
) |
||||||
Balance as of December 31, 2015 |
|
$ |
704 |
|
|
$ |
— |
|
|
$ |
190 |
|
|
$ |
93 |
|
|
$ |
1,427 |
|
|
$ |
2,414 |
|
||||||
Acquired during period |
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
||||||
Impairment |
|
|
(473 |
) |
|
|
— |
|
|
|
— |
|
|
|
(93 |
) |
|
|
(307 |
) |
|
|
(873 |
) |
||||||
Balance as of December 31, 2016 |
|
$ |
233 |
|
|
$ |
— |
|
|
$ |
190 |
|
|
$ |
— |
|
|
$ |
1,120 |
|
|
$ |
1,543 |
|
Asset Divestitures
In conjunction with the U.S. non-core upstream asset divestitures in 2016 discussed in Note 2, Devon removed $197 million of goodwill, which was allocated to these assets.
Impairment
As further discussed in Note 1, Devon performs an annual impairment test of goodwill at October 31, or more frequently if events or changes in circumstances indicate that the carrying value of a reporting unit may not be recoverable. Sustained weakness in the overall energy sector driven by low commodity prices, together with a decline in EnLink’s unit price, caused a change in circumstances warranting an interim impairment test of EnLink’s reporting units in the first quarter of 2016. Based on that test, EnLink recorded a noncash goodwill impairment.
During 2015, as a result of interim and annual impairment tests of goodwill, noncash goodwill impairments were recorded related to EnLink’s Texas, Louisiana and Crude and Condensate reporting units.
Other Intangible Assets
In the third quarter of 2015, Devon recorded a $223 million noncash impairment of intangible assets related to EnLink’s Crude and Condensate reporting unit resulting from an assessment of EnLink’s customer relationships. Fair value measurements were utilized for the impairment analysis of definite-lived intangible assets, which included discounted cash flow estimates, consistent with those utilized in the goodwill impairment assessment.
The following table presents other intangible assets reported in other long-term assets in the accompanying consolidated balance sheets.
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
||
|
|
(Millions) |
|
|||||
Customer relationships |
|
$ |
1,796 |
|
|
$ |
745 |
|
Accumulated amortization |
|
|
(172 |
) |
|
|
(55 |
) |
Net intangibles |
|
$ |
1,624 |
|
|
$ |
690 |
|
The weighted-average amortization period for the customer relationships is 14 years. Amortization expense for intangibles was approximately $117 million, $56 million and $36 million for the years ended 2016, 2015 and 2014, respectively. The remaining aggregate amortization expense is estimated to be approximately $118 million in each of the next five years.
|
13. |
Other Current Liabilities |
Components of other current liabilities include the following:
|
December 31, 2016 |
|
|
December 31, 2015 |
|
||
|
(Millions) |
|
|||||
Installment payment - see Note 2 |
$ |
249 |
|
|
$ |
— |
|
Derivative liabilities |
|
187 |
|
|
|
22 |
|
Accrued interest payable |
|
130 |
|
|
|
149 |
|
Restructuring liabilities |
|
48 |
|
|
|
13 |
|
Other |
|
452 |
|
|
|
466 |
|
Other current liabilities |
$ |
1,066 |
|
|
$ |
650 |
|
|
14. |
Debt and Related Expenses |
See below for a summary of debt instruments and balances. The notes and debentures are senior, unsecured obligations of Devon.
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
||
|
|
(Millions) |
|
|||||
Devon debt: |
|
|
|
|
|
|
|
|
Commercial paper |
|
$ |
— |
|
|
$ |
626 |
|
Floating rate due December 15, 2016 |
|
|
— |
|
|
|
350 |
|
8.25% due July 1, 2018 (1)(2) |
|
|
20 |
|
|
|
125 |
|
2.25% due December 15, 2018 (1) |
|
|
95 |
|
|
|
750 |
|
6.30% due January 15, 2019 (1) |
|
|
162 |
|
|
|
700 |
|
4.00% due July 15, 2021 |
|
|
500 |
|
|
|
500 |
|
3.25% due May 15, 2022 |
|
|
1,000 |
|
|
|
1,000 |
|
5.85% due December 15, 2025 (1) |
|
|
485 |
|
|
|
850 |
|
7.50% due September 15, 2027 (1)(2) |
|
|
73 |
|
|
|
150 |
|
7.875% due September 30, 2031 (1)(3) |
|
|
1,059 |
|
|
|
1,250 |
|
7.95% due April 15, 2032 (1) |
|
|
789 |
|
|
|
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 |
|
|
|
750 |
|
Net discount on debentures and notes |
|
|
(30 |
) |
|
|
(28 |
) |
Debt issuance costs |
|
|
(44 |
) |
|
|
(57 |
) |
Total Devon debt |
|
|
6,859 |
|
|
|
9,966 |
|
EnLink and General Partner debt: |
|
|
|
|
|
|
|
|
Credit facilities |
|
|
148 |
|
|
|
414 |
|
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 |
|
|
|
750 |
|
4.85% due July 15, 2026 |
|
|
500 |
|
|
|
— |
|
5.60% due April 1, 2044 |
|
|
350 |
|
|
|
350 |
|
5.05% due April 1, 2045 |
|
|
450 |
|
|
|
450 |
|
Net premium on debentures and notes |
|
|
9 |
|
|
|
13 |
|
Debt issuance costs |
|
|
(25 |
) |
|
|
(24 |
) |
Total EnLink and General Partner debt |
|
|
3,295 |
|
|
|
3,066 |
|
Total debt |
|
|
10,154 |
|
|
|
13,032 |
|
Less amount classified as short-term debt (4) |
|
|
— |
|
|
|
976 |
|
Total long-term debt |
|
$ |
10,154 |
|
|
$ |
12,056 |
|
(1) |
These senior notes were included in 2016 tender offer redemptions discussed below. |
(2) |
These instruments were assumed by Devon in April 2003 in conjunction with the merger with Ocean Energy. The fair value and effective rates of these 8.25% notes and 7.50% notes at the time assumed was $147 million and 5.5%, respectively, and $169 million and 6.5%, respectively. |
(3) |
Issued in October 2001, these are unsecured and unsubordinated obligations of Devon Financing, a wholly owned finance subsidiary of Devon. These instruments are fully and unconditionally guaranteed by Devon. |
(4) |
2015 short-term debt consists of commercial paper balances and floating rate debt that was retired upon maturity in December 2016. |
Debt maturities as of December 31, 2016, excluding debt issuance costs, premiums and discounts, are as follows (millions):
2017 |
|
$ |
— |
|
2018 |
|
|
115 |
|
2019 |
|
|
590 |
|
2020 |
|
|
120 |
|
2021 |
|
|
500 |
|
Thereafter |
|
|
8,919 |
|
Total |
|
$ |
10,244 |
|
Credit Lines
Devon has a $3.0 billion Senior Credit Facility. The facility matures as follows: $30 million on October 24, 2017, $164 million on October 24, 2018 and the remaining $2.8 billion on October 24, 2019. Amounts borrowed under the Senior Credit Facility may, at the election of Devon, bear interest at various fixed rate options for periods of up to twelve months. Such rates are generally less than the prime rate. However, Devon may elect to borrow at the prime rate. The Senior Credit Facility currently provides for an annual facility fee of $7.6 million. As of December 31, 2016, Devon had $140 million in outstanding letters of credit, including $57 million in outstanding letters of credit under the Senior Credit Facility. There were no borrowings under the Senior Credit Facility as of December 31, 2016.
The Senior Credit Facility contains only one material financial covenant. This covenant requires Devon’s ratio of total funded debt to total capitalization, as defined in the credit agreement, to be no greater than 65%. The credit agreement contains definitions of total funded debt and total capitalization that include adjustments to the respective amounts reported in the accompanying consolidated financial statements. Also, total capitalization is adjusted to add back noncash financial write-downs such as asset impairments. As of December 31, 2016, Devon was in compliance with this covenant with a debt-to-capitalization ratio of 18.7%.
Commercial Paper
Devon’s Senior Credit Facility supports its $3.0 billion of short-term credit under its commercial paper program. Commercial paper debt generally has a maturity of between 1 and 90 days, although it can have a maturity of up to 365 days, and bears interest at rates agreed to at the time of the borrowing. The interest rate is generally based on a standard index such as the Federal Funds Rate, LIBOR or the money market rate as found in the commercial paper market. During 2016, Devon reduced commercial paper borrowings by $626 million. As of December 31, 2016, Devon had no outstanding commercial paper borrowings.
Retirement of Senior Notes
During 2016, Devon completed tender offers to repurchase $2.1 billion of debt securities, using proceeds from the asset divestitures discussed in Note 2. Devon recognized a loss on early retirement of debt, primarily consisting of $265 million in cash retirement costs and other fees. These costs, along with other minimal noncash charges associated with retiring the debt, are included in net financing costs in the consolidated comprehensive statements of earnings.
In November 2014, Devon redeemed $1.9 billion of senior notes prior to their scheduled maturity, primarily with proceeds received from asset divestitures. Devon recognized a loss on the early retirement of debt, primarily consisting of $40 million in cash retirement costs and other noncash charges. These costs are included in net financing costs in the consolidated comprehensive statement of earnings.
Issuance of Senior Notes
In December 2015, in conjunction with the announcement of the Powder River Basin and STACK acquisitions, Devon issued $850 million of 5.85% senior notes due 2025 that are unsecured and unsubordinated obligations. Devon used the net proceeds to partially fund the cash portion of these acquisitions.
In June 2015, Devon issued $750 million of 5.0% senior notes due 2045 that are unsecured and unsubordinated obligations. Devon used the net proceeds to repay the floating rate senior notes that matured on December 15, 2015, as well as outstanding commercial paper balances.
EnLink Debt
All of EnLink’s and the General Partner’s debt is non-recourse to Devon.
EnLink has a $1.5 billion unsecured revolving credit facility that will mature on March 6, 2020. As of December 31, 2016, there were $12 million in outstanding letters of credit and $120 million outstanding borrowings, with a weighted-average borrowing rate of 2.3%, under the $1.5 billion credit facility. The General Partner has a $250 million revolving credit facility that will mature on March 7, 2019. As of December 31, 2016, the General Partner had $28 million outstanding borrowings under the $250 million credit facility at a weighted average borrowing rate of 3.4%. EnLink and the General Partner were in compliance with all financial covenants in their respective credit facilities as of December 31, 2016.
In July 2016, EnLink issued $500 million of 4.85% unsecured senior notes due 2026. EnLink used the net proceeds to repay outstanding borrowings under its revolving credit facility and for general partnership purposes.
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 revolving credit facility borrowings, for capital expenditures and for general operations.
Net Financing Costs
The following schedule includes the components of net financing costs.
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
|
|
(Millions) |
|
|||||||||
Devon net financing costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest based on debt outstanding |
|
$ |
488 |
|
|
$ |
450 |
|
|
$ |
468 |
|
Early retirement of debt |
|
|
269 |
|
|
|
— |
|
|
|
48 |
|
Capitalized interest |
|
|
(64 |
) |
|
|
(54 |
) |
|
|
(58 |
) |
Other |
|
|
21 |
|
|
|
14 |
|
|
|
15 |
|
Total Devon net financing costs |
|
|
714 |
|
|
|
410 |
|
|
|
473 |
|
EnLink net financing costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest based on debt outstanding |
|
|
144 |
|
|
|
115 |
|
|
|
64 |
|
Interest accretion on deferred installment payment |
|
|
52 |
|
|
|
— |
|
|
|
— |
|
Other |
|
|
(6 |
) |
|
|
(8 |
) |
|
|
(11 |
) |
Total EnLink net financing costs |
|
|
190 |
|
|
|
107 |
|
|
|
53 |
|
Total net financing costs |
|
$ |
904 |
|
|
$ |
517 |
|
|
$ |
526 |
|
|
15. |
Asset Retirement Obligations |
The following table presents the changes in asset retirement obligations.
|
|
Year Ended December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
|
|
(Millions) |
|
|||||
Asset retirement obligations as of beginning of period |
|
$ |
1,414 |
|
|
$ |
1,399 |
|
Liabilities incurred and assumed through acquisitions |
|
|
27 |
|
|
|
63 |
|
Liabilities settled and divested |
|
|
(324 |
) |
|
|
(89 |
) |
Revision of estimated obligation |
|
|
66 |
|
|
|
62 |
|
Accretion expense on discounted obligation |
|
|
75 |
|
|
|
75 |
|
Foreign currency translation adjustment |
|
|
14 |
|
|
|
(96 |
) |
Asset retirement obligations as of end of period |
|
|
1,272 |
|
|
|
1,414 |
|
Less current portion |
|
|
46 |
|
|
|
44 |
|
Asset retirement obligations, long-term |
|
$ |
1,226 |
|
|
$ |
1,370 |
|
During 2016, Devon reduced its asset retirement obligation by $287 million for those obligations that were assumed by purchasers of certain upstream U.S. assets.
|
16. |
Retirement Plans |
Devon has various non-contributory defined benefit pension plans, including qualified plans and nonqualified plans. The qualified plans provide retirement benefits for certain U.S. and Canadian employees meeting certain age and service requirements. Benefits for the qualified plans are based on the employees’ years of service and compensation and are funded from assets held in the plans’ trusts.
The nonqualified plans provide retirement benefits for certain employees whose benefits under the qualified plans are limited by income tax regulations. The nonqualified plans’ benefits are based on the employees’ years of service and compensation. For certain nonqualified plans, Devon has established trusts to fund these plans’ benefit obligations. The total value of these trusts was $16 million and $22 million at December 31, 2016 and 2015, respectively and is included in other long-term assets in the accompanying consolidated balance sheets. For the remaining nonqualified plans for which trusts have not been established, benefits are funded from Devon’s available cash and cash equivalents.
Devon also has defined benefit postretirement plans that provide benefits for substantially all qualifying U.S. retirees. The plans provide medical and, in some cases, life insurance benefits and are either contributory or non-contributory, depending on the type of plan. Benefit obligations for such plans are estimated based on Devon’s future cost-sharing intentions. Devon’s funding policy for the plans is to fund the benefits as they become payable with available cash and cash equivalents.
Benefit Obligations and Funded Status
The following table presents the funded status of Devon’s qualified and nonqualified pension and postretirement benefit plans. The benefit obligation for pension plans represents the projected benefit obligation, while the benefit obligation for the postretirement benefit plans represents the accumulated benefit obligation. The accumulated benefit obligation differs from the projected benefit obligation in that the former includes no assumption about future compensation levels. The accumulated benefit obligation for pension plans was $1.2 billion at December 31, 2016 and 2015. Devon’s benefit obligations and plan assets are measured each year as of December 31.
|
|
Pension Benefits |
|
|
Postretirement Benefits |
|
||||||||||
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
|
|
(Millions) |
|
|||||||||||||
Change in benefit obligation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit obligation at beginning of year |
|
$ |
1,308 |
|
|
$ |
1,377 |
|
|
$ |
23 |
|
|
$ |
24 |
|
Service cost |
|
|
15 |
|
|
|
33 |
|
|
|
— |
|
|
|
1 |
|
Interest cost |
|
|
42 |
|
|
|
52 |
|
|
|
1 |
|
|
|
1 |
|
Actuarial loss (gain) |
|
|
63 |
|
|
|
(68 |
) |
|
|
(1 |
) |
|
|
(2 |
) |
Plan amendments |
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
Plan curtailments |
|
|
(31 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Plan settlements |
|
|
(94 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Foreign exchange rate changes |
|
|
1 |
|
|
|
(6 |
) |
|
|
— |
|
|
|
— |
|
Participant contributions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
Benefits paid |
|
|
(57 |
) |
|
|
(80 |
) |
|
|
(2 |
) |
|
|
(4 |
) |
Benefit obligation at end of year |
|
|
1,249 |
|
|
|
1,308 |
|
|
|
21 |
|
|
|
23 |
|
Change in plan assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets at beginning of year |
|
|
1,059 |
|
|
|
1,149 |
|
|
|
— |
|
|
|
— |
|
Actual return on plan assets |
|
|
61 |
|
|
|
(16 |
) |
|
|
— |
|
|
|
— |
|
Employer contributions |
|
|
16 |
|
|
|
11 |
|
|
|
2 |
|
|
|
2 |
|
Participant contributions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
Plan settlements |
|
|
(94 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Benefits paid |
|
|
(57 |
) |
|
|
(80 |
) |
|
|
(2 |
) |
|
|
(4 |
) |
Foreign exchange rate changes |
|
|
— |
|
|
|
(5 |
) |
|
|
— |
|
|
|
— |
|
Fair value of plan assets at end of year |
|
|
985 |
|
|
|
1,059 |
|
|
|
— |
|
|
|
— |
|
Funded status at end of year |
|
$ |
(264 |
) |
|
$ |
(249 |
) |
|
$ |
(21 |
) |
|
$ |
(23 |
) |
Amounts recognized in balance sheet: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other long-term assets |
|
$ |
3 |
|
|
$ |
2 |
|
|
$ |
— |
|
|
$ |
— |
|
Other current liabilities |
|
|
(13 |
) |
|
|
(12 |
) |
|
|
(3 |
) |
|
|
(3 |
) |
Other long-term liabilities |
|
|
(254 |
) |
|
|
(239 |
) |
|
|
(18 |
) |
|
|
(20 |
) |
Net amount |
|
$ |
(264 |
) |
|
$ |
(249 |
) |
|
$ |
(21 |
) |
|
$ |
(23 |
) |
Amounts recognized in accumulated other comprehensive earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net actuarial loss (gain) |
|
$ |
285 |
|
|
$ |
302 |
|
|
$ |
(11 |
) |
|
$ |
(11 |
) |
Prior service cost (credit) |
|
|
8 |
|
|
|
14 |
|
|
|
(5 |
) |
|
|
(6 |
) |
Total |
|
$ |
293 |
|
|
$ |
316 |
|
|
$ |
(16 |
) |
|
$ |
(17 |
) |
The plan assets for pension benefits in the table above exclude the assets held in trusts for the nonqualified plans. However, employer contributions for pension benefits in the table above include $13 million and $11 million for 2016 and 2015, respectively, which were funded from the trusts established for the nonqualified plans.
Certain of Devon’s pension plans are unfunded and have a combined projected benefit obligation and accumulated benefit obligation of $234 million and $211 million, respectively, at December 31, 2016 and $244 million and $199 million, respectively, at December 31, 2015.
Net Periodic Benefit Cost and Other Comprehensive Earnings
The following table presents the components of net periodic benefit cost and other comprehensive earnings.
|
|
Pension Benefits |
|
|
Postretirement Benefits |
|
||||||||||||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
||||||
|
|
(Millions) |
|
|||||||||||||||||||||
Net periodic benefit cost: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service cost |
|
$ |
15 |
|
|
$ |
33 |
|
|
$ |
30 |
|
|
$ |
— |
|
|
$ |
1 |
|
|
$ |
1 |
|
Interest cost |
|
|
42 |
|
|
|
52 |
|
|
|
55 |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
Expected return on plan assets |
|
|
(55 |
) |
|
|
(58 |
) |
|
|
(54 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Curtailment and settlement expense |
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Recognition of net actuarial loss (gain) (1) |
|
|
25 |
|
|
|
20 |
|
|
|
18 |
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(1 |
) |
Recognition of prior service cost (1) |
|
|
3 |
|
|
|
4 |
|
|
|
4 |
|
|
|
(1 |
) |
|
|
(2 |
) |
|
|
(2 |
) |
Total net periodic benefit cost (2) |
|
|
30 |
|
|
|
51 |
|
|
|
54 |
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(1 |
) |
Other comprehensive loss (earnings): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actuarial loss (gain) arising in current year |
|
|
26 |
|
|
|
5 |
|
|
|
57 |
|
|
|
— |
|
|
|
(1 |
) |
|
|
— |
|
Prior service cost (credit) arising in current year |
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
Recognition of net actuarial loss, including settlement expense, in net periodic benefit cost (3) |
|
|
(43 |
) |
|
|
(20 |
) |
|
|
(19 |
) |
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
Recognition of prior service cost, including curtailment, in net periodic benefit cost (3) |
|
|
(9 |
) |
|
|
(4 |
) |
|
|
(4 |
) |
|
|
1 |
|
|
|
1 |
|
|
|
2 |
|
Total other comprehensive loss (earnings) |
|
|
(24 |
) |
|
|
(19 |
) |
|
|
34 |
|
|
|
2 |
|
|
|
2 |
|
|
|
3 |
|
Total recognized |
|
$ |
6 |
|
|
$ |
32 |
|
|
$ |
88 |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
2 |
|
(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 G&A on the accompanying consolidated comprehensive statements of earnings. |
(3) |
These amounts include restructuring costs that were reclassified out of other comprehensive earnings in the current period. See Note 6 for further discussion. |
The estimated net actuarial loss and prior service cost for our pension and postretirement benefits that will be amortized from accumulated other comprehensive earnings into net periodic benefit cost during 2017 are $18 million and $1 million, respectively.
Assumptions
The following table presents the weighted-average actuarial assumptions used to determine obligations and periodic costs.
|
|
Pension Benefits |
|
|
Postretirement Benefits |
|
||||||||||||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
||||||
Assumptions to determine benefit obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate |
|
|
4.07% |
|
|
|
4.25% |
|
|
|
3.90% |
|
|
|
3.46% |
|
|
|
3.63% |
|
|
|
3.25% |
|
Rate of compensation increase |
|
|
4.49% |
|
|
|
4.49% |
|
|
|
4.49% |
|
|
N/A |
|
|
N/A |
|
|
N/A |
|
|||
Assumptions to determine net periodic benefit cost: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate |
|
|
4.39% |
|
|
|
3.90% |
|
|
|
4.80% |
|
|
|
3.63% |
|
|
|
3.25% |
|
|
|
3.65% |
|
Rate of compensation increase |
|
|
4.49% |
|
|
|
4.49% |
|
|
|
4.49% |
|
|
N/A |
|
|
N/A |
|
|
N/A |
|
|||
Expected return on plan assets |
|
|
5.20% |
|
|
|
5.22% |
|
|
|
5.42% |
|
|
N/A |
|
|
N/A |
|
|
N/A |
|
Discount rate – Future pension and postretirement obligations are discounted at the end of each year based on the rate at which obligations could be effectively settled, considering the timing of estimated future cash flows related to the plans. This rate is based on high-quality bond yields, after allowing for call and default risk.
At the end of 2015, Devon changed the approach used to measure service and interest costs for pension and other postretirement benefits. For 2015, Devon measured service and interest costs utilizing a single weighted-average discount rate derived from the yield curve used to measure the plan obligations. For 2016, Devon elected to measure service and interest costs by applying the specific spot rates along that yield curve to the plans’ liability cash flows. Devon believes the new approach provides a more precise measurement of service and interest costs by aligning the timing of the plans’ liability cash flows to the corresponding spot rates on the yield curve. This change does not affect the measurement of the plan obligations nor the funded status of the plans. The change in the service and interest costs going forward is not expected to be significant. This change has been accounted for as a change in accounting estimate.
Rate of compensation increase – For measurement of the 2016 benefit obligation for the pension plans, a 4.49% compensation increase was assumed.
Expected return on plan assets – The expected rate of return on plan assets was determined by evaluating input from external consultants and economists, as well as long-term inflation assumptions. Devon expects the long-term asset allocation to approximate the targeted allocation. Therefore, the expected long-term rate of return on plan assets is based on the target allocation of investment types. See the pension plan assets section below for more information on Devon’s target allocations.
Mortality rate assumptions – In 2014, the Society of Actuaries issued updated versions of its mortality tables and mortality improvement scale, reflecting the increasing life expectancies in the U.S. While not required to strictly adhere to this data, Devon utilized actuary-produced mortality tables and an improvement scale derived from the updated tables and the actuary’s best estimate of mortality for the population of participants in Devon’s plans.
Other assumptions – For measurement of the 2016 benefit obligation for the other postretirement medical plans, a 7.5% annual rate of increase in the per capita cost of covered health care benefits was assumed for 2017. The rate was assumed to decrease annually to an ultimate rate of 5% in the year 2029 and remain at that level thereafter. A one percentage point change in assumed health care cost trend rates would not have a material impact on periodic benefit cost or benefit obligations.
Pension Plan Assets
Devon’s overall investment objective for its pension plans’ assets is to achieve stability of the plans’ funded status while providing long-term growth of invested capital and income to ensure benefit payments can be funded when required. To assist in achieving this objective, Devon has established certain investment strategies, including target allocation percentages and permitted and prohibited investments, designed to mitigate risks inherent with investing. Derivatives or other speculative investments considered high risk are generally prohibited. Devon’s target allocations for its pension plan assets are 70% fixed income, 20% equity and 10% other.
The following tables present the fair values of Devon’s pension assets by asset class.
|
|
As of December 31, 2016 |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using: |
|
|||||||||
|
|
Actual Allocation |
|
|
Total |
|
|
Level 1 Inputs |
|
|
Level 2 Inputs |
|
|
Level 3 Inputs |
|
|||||
|
|
(Millions) |
|
|||||||||||||||||
Fixed-income securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury obligations |
|
|
35 |
% |
|
$ |
343 |
|
|
$ |
68 |
|
|
$ |
275 |
|
|
$ |
— |
|
Corporate bonds |
|
|
30 |
% |
|
|
297 |
|
|
|
205 |
|
|
|
92 |
|
|
|
— |
|
Other bonds |
|
|
4 |
% |
|
|
38 |
|
|
|
38 |
|
|
|
— |
|
|
|
— |
|
Total fixed-income securities |
|
|
69 |
% |
|
|
678 |
|
|
|
311 |
|
|
|
367 |
|
|
|
— |
|
Equity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global (large, mid, small cap) |
|
|
17 |
% |
|
|
171 |
|
|
|
— |
|
|
|
171 |
|
|
|
— |
|
Other securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hedge fund and alternative investments |
|
|
11 |
% |
|
|
112 |
|
|
|
— |
|
|
|
— |
|
|
|
112 |
|
Short-term investments |
|
|
3 |
% |
|
|
24 |
|
|
|
8 |
|
|
|
16 |
|
|
|
— |
|
Total other securities |
|
|
14 |
% |
|
|
136 |
|
|
|
8 |
|
|
|
16 |
|
|
|
112 |
|
Total investments |
|
|
100 |
% |
|
$ |
985 |
|
|
$ |
319 |
|
|
$ |
554 |
|
|
$ |
112 |
|
|
|
As of December 31, 2015 |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using: |
|
|||||||||
|
|
Actual Allocation |
|
|
Total |
|
|
Level 1 Inputs |
|
|
Level 2 Inputs |
|
|
Level 3 Inputs |
|
|||||
|
|
(Millions) |
|
|||||||||||||||||
Fixed-income securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury obligations |
|
|
17 |
% |
|
$ |
179 |
|
|
$ |
88 |
|
|
$ |
91 |
|
|
$ |
— |
|
Corporate bonds |
|
|
48 |
% |
|
|
507 |
|
|
|
371 |
|
|
|
136 |
|
|
|
— |
|
Other bonds |
|
|
3 |
% |
|
|
35 |
|
|
|
35 |
|
|
|
— |
|
|
|
— |
|
Total fixed-income securities |
|
|
68 |
% |
|
|
721 |
|
|
|
494 |
|
|
|
227 |
|
|
|
— |
|
Equity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global (large, mid, small cap) |
|
|
18 |
% |
|
|
186 |
|
|
|
— |
|
|
|
186 |
|
|
|
— |
|
Other securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hedge fund and alternative investments |
|
|
11 |
% |
|
|
120 |
|
|
|
— |
|
|
|
— |
|
|
|
120 |
|
Short-term investments |
|
|
3 |
% |
|
|
32 |
|
|
|
6 |
|
|
|
26 |
|
|
|
— |
|
Total other securities |
|
|
14 |
% |
|
|
152 |
|
|
|
6 |
|
|
|
26 |
|
|
|
120 |
|
Total investments |
|
|
100 |
% |
|
$ |
1,059 |
|
|
$ |
500 |
|
|
$ |
439 |
|
|
$ |
120 |
|
The following methods and assumptions were used to estimate the fair values in the tables above.
Fixed-income securities – Devon’s fixed-income securities consist of U.S. Treasury obligations, bonds issued by investment-grade companies from diverse industries and asset-backed securities. These fixed-income securities are actively traded securities that can be redeemed upon demand. The fair values of these Level 1 securities are based upon quoted market prices.
Devon’s fixed income securities also include commingled funds that primarily invest in long-term bonds and U.S. Treasury securities. These fixed income securities can be redeemed on demand but are not actively traded. The fair values of these Level 2 securities are based upon the net asset values provided by the investment managers.
Equity securities – Devon’s equity securities include a commingled global equity fund that invests in large, mid and small capitalization stocks across the world’s developed and emerging markets. These equity securities can be redeemed on demand but are not actively traded. The fair values of these Level 2 securities are based upon the net asset values provided by the investment managers.
Other securities – Devon’s other securities include cash and commingled, short-term investment funds. The short-term investment funds’ securities can be redeemed on demand but are not actively traded. The fair values of these Level 2 securities are based upon the net asset values provided by investment managers.
Devon’s hedge fund and alternative investments include an investment in an actively traded global mutual fund that focuses on alternative investment strategies and a hedge fund of funds that invests both long and short using a variety of investment strategies. Devon’s hedge fund of funds is not actively traded, and Devon is subject to redemption restrictions with regards to this investment. The fair value of this Level 3 investment represents the fair value as determined by the hedge fund manager.
The following table presents a summary of the changes in Devon’s Level 3 plan assets (millions).
December 31, 2014 |
|
$ |
112 |
|
Purchases |
|
|
5 |
|
Investment returns |
|
|
3 |
|
December 31, 2015 |
|
|
120 |
|
Investments sold |
|
|
(12 |
) |
Investment returns |
|
|
4 |
|
December 31, 2016 |
|
$ |
112 |
|
Expected Cash Flows
The table below presents contributions expected to be made to Devon’s qualified plans, nonqualified plans and postretirement plans. Of the benefits expected to be paid in 2017, $13 million of pension benefits is expected to be funded from the trusts established for the nonqualified plans, and the $3 million of postretirement benefits is expected to be funded from Devon’s available cash and cash equivalents. Expected employer contributions and benefit payments for other postretirement benefits are presented net of employee contributions.
|
|
Pension Benefits |
|
|
Postretirement Benefits |
|
||
|
|
(Millions) |
|
|||||
2017 |
|
$ |
60 |
|
|
$ |
3 |
|
2018 |
|
$ |
61 |
|
|
$ |
3 |
|
2019 |
|
$ |
62 |
|
|
$ |
3 |
|
2020 |
|
$ |
64 |
|
|
$ |
2 |
|
2021 |
|
$ |
67 |
|
|
$ |
2 |
|
2022 to 2026 |
|
$ |
374 |
|
|
$ |
7 |
|
Defined Contribution Plans
Independent of EnLink, Devon maintains defined contribution plans covering its employees in the U.S. and Canada. Such plans include Devon’s 401(k) plan, enhanced contribution plan and Canadian pension and savings plan. Contributions are primarily based upon percentages of annual compensation and years of service. In addition, each plan is subject to regulatory limitations by each respective government. EnLink also maintains a 401(k) plan covering eligible employees. The following table presents expense related to these defined contribution plans.
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
|
|
(Millions) |
|
|||||||||
401(k) and enhanced contribution plans |
|
$ |
53 |
|
|
$ |
63 |
|
|
$ |
49 |
|
Canadian pension and savings plans |
|
|
11 |
|
|
|
16 |
|
|
|
20 |
|
Total |
|
$ |
64 |
|
|
$ |
79 |
|
|
$ |
69 |
|
|
17. |
Stockholders’ Equity |
The authorized capital stock of Devon consists of 1.0 billion shares of common stock, par value $0.10 per share, and 4.5 million shares of preferred stock, par value $1.00 per share. The preferred stock may be issued in one or more series, and the terms and rights of such stock will be determined by the Board of Directors.
Common Stock Issued
In January 2016, Devon issued approximately 23 million shares of common stock in conjunction with the STACK asset acquisition discussed in Note 2. Additionally, in February 2016, Devon issued 79 million shares of common stock to the public, inclusive of 10 million shares sold as part of the underwriters’ option. Net proceeds from the offering were $1.5 billion.
In December 2015, Devon issued approximately 7 million shares of common stock as part of the Powder River Basin asset acquisition discussed in Note 2.
Dividends
The table below summarizes the dividends Devon paid on its common stock.
|
Amounts |
|
|
Rate |
|
||
|
(Millions) |
|
|
(Per Share) |
|
||
Year Ended 2016: |
|
|
|
|
|
|
|
First quarter 2016 |
$ |
125 |
|
|
$ |
0.24 |
|
Second quarter 2016 |
|
33 |
|
|
$ |
0.06 |
|
Third quarter 2016 |
|
32 |
|
|
$ |
0.06 |
|
Fourth quarter 2016 |
|
31 |
|
|
$ |
0.06 |
|
Total year-to-date |
$ |
221 |
|
|
|
|
|
Year Ended 2015: |
|
|
|
|
|
|
|
First quarter 2015 |
$ |
99 |
|
|
$ |
0.24 |
|
Second quarter 2015 |
|
98 |
|
|
$ |
0.24 |
|
Third quarter 2015 |
|
99 |
|
|
$ |
0.24 |
|
Fourth quarter 2015 |
|
100 |
|
|
$ |
0.24 |
|
Total year-to-date |
$ |
396 |
|
|
|
|
|
Year Ended 2014: |
|
|
|
|
|
|
|
First quarter 2014 |
$ |
90 |
|
|
$ |
0.22 |
|
Second quarter 2014 |
|
99 |
|
|
$ |
0.24 |
|
Third quarter 2014 |
|
98 |
|
|
$ |
0.24 |
|
Fourth quarter 2014 |
|
99 |
|
|
$ |
0.24 |
|
Total year-to-date |
$ |
386 |
|
|
|
|
|
|
18. |
Noncontrolling Interests |
Subsidiary Equity Transactions
During the first quarter of 2016, EnLink issued common units in conjunction with the Tall Oak acquisition discussed in Note 2. Through its equity distribution agreements, EnLink has the ability to sell common units through an “at the market” equity offering program. During 2016, 2015 and 2014, EnLink issued and sold approximately 10.0 million, 1.3 million and 14.8 million common units through its at the market program and general public offerings, generating net proceeds of $167 million, $25 million and $410 million, respectively. Furthermore, in October 2015, EnLink issued approximately 2.8 million common units in a private placement transaction with the General Partner, generating approximately $50 million in proceeds. In 2015, Devon conducted an underwritten secondary public offering of 26.2 million common units representing limited partner interests in EnLink, raising net proceeds of $654 million. As a result of these transactions and EnLink’s acquisition and dropdown activity discussed further in Note 2, the table below shows the ownership interest activity in the General Partner and EnLink since inception.
|
|
EnLink |
|
|
General Partner |
|
||||||||||||||
Ownership interest as of |
|
Devon |
|
|
Non-Devon Unitholders |
|
|
General Partner |
|
|
Devon |
|
|
Non-Devon Unitholders |
|
|||||
March 7, 2014 |
|
|
52% |
|
|
|
41% |
|
|
|
7% |
|
|
|
70% |
|
|
|
30% |
|
December 31, 2014 |
|
|
49% |
|
|
|
43% |
|
|
|
8% |
|
|
|
70% |
|
|
|
30% |
|
December 31, 2015 |
|
|
28% |
|
|
|
45% |
|
|
|
27% |
|
|
|
70% |
|
|
|
30% |
|
December 31, 2016 |
|
|
24% |
|
|
|
53% |
|
|
|
23% |
|
|
|
64% |
|
|
|
36% |
|
Distributions to Noncontrolling Interests
In conjunction with the formation of the General Partner in 2014, Devon made a payment of $100 million to noncontrolling interests. Furthermore, EnLink and the General Partner distributed $304 million, $254 million and $135 million to non-Devon unitholders during 2016, 2015 and 2014, respectively.
|
19. |
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, Devon’s 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 Devon’s financial position or results of operations after consideration of recorded accruals. Actual amounts could differ materially from management’s estimates.
Royalty Matters
Numerous 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. Devon’s monetary exposure for environmental matters is not expected to be material.
Other Matters
Devon is involved in other various legal proceedings incidental to its business. However, to Devon’s knowledge, there were no other material pending legal proceedings to which Devon is a party or to which any of its property is subject.
Commitments
The following table presents Devon’s commitments that have initial or remaining noncancelable terms in excess of one year as of December 31, 2016.
Year Ending December 31, |
|
Purchase Obligations |
|
|
Drilling and Facility Obligations |
|
|
Operational Agreements |
|
|
Office and Equipment Leases |
|
|
EnLink Obligations |
|
|||||
|
|
(Millions) |
|
|
|
|
|
|||||||||||||
2017 |
|
$ |
609 |
|
|
$ |
76 |
|
|
$ |
1,145 |
|
|
$ |
50 |
|
|
$ |
50 |
|
2018 |
|
|
649 |
|
|
|
66 |
|
|
|
1,134 |
|
|
|
85 |
|
|
|
51 |
|
2019 |
|
|
762 |
|
|
|
67 |
|
|
|
627 |
|
|
|
83 |
|
|
|
33 |
|
2020 |
|
|
748 |
|
|
|
57 |
|
|
|
457 |
|
|
|
59 |
|
|
|
18 |
|
2021 |
|
|
181 |
|
|
|
37 |
|
|
|
285 |
|
|
|
39 |
|
|
|
17 |
|
Thereafter |
|
|
— |
|
|
|
85 |
|
|
|
2,667 |
|
|
|
55 |
|
|
|
102 |
|
Total |
|
$ |
2,949 |
|
|
$ |
388 |
|
|
$ |
6,315 |
|
|
$ |
371 |
|
|
$ |
271 |
|
Purchase obligation amounts represent contractual commitments primarily to purchase condensate at market prices for use at Devon’s heavy oil projects in Canada. Devon has entered into these agreements because condensate is an integral part of the heavy oil transportation process. Any disruption in Devon’s ability to obtain condensate could negatively affect its ability to transport heavy oil at these locations. Devon’s total obligation related to condensate purchases expires in 2021. The value of the obligation in the table above is based on the contractual volumes and Devon’s internal estimate of future condensate market prices.
Devon has certain drilling and facility obligations under contractual agreements with third-party service providers to procure drilling rigs and other related services for developmental and exploratory drilling and facilities construction. The value of the drilling obligations reported is based on gross contractual value.
Devon has certain operational agreements whereby Devon has committed to transport or process certain volumes of oil, gas and NGLs for a fixed fee. Devon has entered into these agreements to aid the movement of its production to downstream markets.
Devon leases certain office space and equipment under operating lease arrangements. Total rental expense included in G&A under operating leases, net of sublease income, was $78 million, $88 million and $64 million in 2016, 2015 and 2014, respectively.
|
20. |
Fair Value Measurements |
The following table provides carrying value and fair value measurement information for certain of Devon’s financial assets and liabilities. None of the items below are measured using Level 3 inputs. 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 December 31, 2016 and December 31, 2015. Therefore, such financial assets and liabilities are not presented in the following table. Additionally, the fair values of oil and gas assets, goodwill and other intangible assets and related impairments are measured as of the impairment date using Level 3 inputs. More information on these items and the pension plan assets is provided in Note 5, Note 12 and Note 16, respectively.
|
|
|
|
|
|
|
|
|
|
Fair Value |
|
|||||
|
|
|
|
|
|
|
|
|
|
Measurements Using: |
|
|||||
|
|
Carrying |
|
|
Total Fair |
|
|
Level 1 |
|
|
Level 2 |
|
||||
|
|
Amount |
|
|
Value |
|
|
Inputs |
|
|
Inputs |
|
||||
|
|
(Millions) |
|
|||||||||||||
December 31, 2016 assets (liabilities): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash equivalents |
|
$ |
1,542 |
|
|
$ |
1,542 |
|
|
$ |
1,298 |
|
|
$ |
244 |
|
Commodity derivatives |
|
$ |
10 |
|
|
$ |
10 |
|
|
$ |
— |
|
|
$ |
10 |
|
Commodity derivatives |
|
$ |
(203 |
) |
|
$ |
(203 |
) |
|
$ |
— |
|
|
$ |
(203 |
) |
Interest rate derivatives |
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
1 |
|
Interest rate derivatives |
|
$ |
(41 |
) |
|
$ |
(41 |
) |
|
$ |
— |
|
|
$ |
(41 |
) |
Debt |
|
$ |
(10,154 |
) |
|
$ |
(10,760 |
) |
|
$ |
— |
|
|
$ |
(10,760 |
) |
Installment payment |
|
$ |
(473 |
) |
|
$ |
(477 |
) |
|
$ |
— |
|
|
$ |
(477 |
) |
Capital lease obligations |
|
$ |
(7 |
) |
|
$ |
(6 |
) |
|
$ |
— |
|
|
$ |
(6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015 assets (liabilities): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash equivalents |
|
$ |
1,871 |
|
|
$ |
1,871 |
|
|
$ |
1,471 |
|
|
$ |
400 |
|
Commodity derivatives |
|
$ |
35 |
|
|
$ |
35 |
|
|
$ |
— |
|
|
$ |
35 |
|
Commodity derivatives |
|
$ |
(18 |
) |
|
$ |
(18 |
) |
|
$ |
— |
|
|
$ |
(18 |
) |
Interest rate derivatives |
|
$ |
2 |
|
|
$ |
2 |
|
|
$ |
— |
|
|
$ |
2 |
|
Interest rate derivatives |
|
$ |
(22 |
) |
|
$ |
(22 |
) |
|
$ |
— |
|
|
$ |
(22 |
) |
Foreign currency derivatives |
|
$ |
8 |
|
|
$ |
8 |
|
|
$ |
— |
|
|
$ |
8 |
|
Foreign currency derivatives |
|
$ |
(8 |
) |
|
$ |
(8 |
) |
|
$ |
— |
|
|
$ |
(8 |
) |
Debt |
|
$ |
(13,032 |
) |
|
$ |
(11,927 |
) |
|
$ |
— |
|
|
$ |
(11,927 |
) |
Capital lease obligations |
|
$ |
(17 |
) |
|
$ |
(16 |
) |
|
$ |
— |
|
|
$ |
(16 |
) |
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 U.S. and Canadian treasury securities and money market investments. The fair value approximates the carrying value.
Level 2 Fair Value Measurements
Cash equivalents – Amounts consist primarily of commercial paper and Canadian agency and provincial securities 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 – Devon’s 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.
Installment payment – The fair value of the EnLink installment payment as of December 31, 2016 was based on Level 2 inputs from third-party market quotations.
Capital lease obligations – The fair value was calculated using inputs from third-party banks.
|
21. |
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. operating segments into one reporting segment due to the similar nature of the businesses. However, Devon’s 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. Devon’s U.S. and Canadian segments are both primarily engaged in oil and gas exploration and production activities, and certain information regarding such activities for each segment is included in Note 22.
Devon considers EnLink, combined with the General Partner, to be an operating segment that is distinct from the U.S. and Canadian operating segments. EnLink’s operations consist of midstream assets and operations located across the U.S. Additionally, EnLink has a management team that is primarily responsible for capital and resource allocation decisions. Therefore, EnLink is presented as a separate reporting segment.
|
|
U.S. (1) |
|
|
Canada |
|
|
EnLink (1) |
|
|
Eliminations |
|
|
Total |
|
|||||
|
|
(Millions) |
|
|||||||||||||||||
Year Ended December 31, 2016: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from external customers |
|
$ |
5,722 |
|
|
$ |
1,031 |
|
|
$ |
3,551 |
|
|
$ |
— |
|
|
$ |
10,304 |
|
Asset dispositions and other |
|
$ |
1,367 |
|
|
$ |
542 |
|
|
$ |
(16) |
|
|
$ |
— |
|
|
$ |
1,893 |
|
Intersegment revenues |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
701 |
|
|
$ |
(701 |
) |
|
$ |
— |
|
Depreciation, depletion and amortization |
|
$ |
928 |
|
|
$ |
360 |
|
|
$ |
504 |
|
|
$ |
— |
|
|
$ |
1,792 |
|
Asset impairments |
|
$ |
2,809 |
|
|
$ |
1,293 |
|
|
$ |
873 |
|
|
$ |
— |
|
|
$ |
4,975 |
|
Restructuring and transaction costs |
|
$ |
242 |
|
|
$ |
19 |
|
|
$ |
6 |
|
|
$ |
— |
|
|
$ |
267 |
|
Interest expense |
|
$ |
624 |
|
|
$ |
181 |
|
|
$ |
190 |
|
|
$ |
(84 |
) |
|
$ |
911 |
|
Loss before income taxes |
|
$ |
(2,051 |
) |
|
$ |
(942 |
) |
|
$ |
(884 |
) |
|
$ |
— |
|
|
$ |
(3,877 |
) |
Income tax benefit |
|
$ |
(8 |
) |
|
$ |
(165 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(173 |
) |
Net loss |
|
$ |
(2,043 |
) |
|
$ |
(777 |
) |
|
$ |
(884 |
) |
|
$ |
— |
|
|
$ |
(3,704 |
) |
Net earnings (loss) attributable to noncontrolling interests |
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
(403 |
) |
|
$ |
— |
|
|
$ |
(402 |
) |
Net loss attributable to Devon |
|
$ |
(2,044 |
) |
|
$ |
(777 |
) |
|
$ |
(481 |
) |
|
$ |
— |
|
|
$ |
(3,302 |
) |
Property and equipment, net |
|
$ |
7,358 |
|
|
$ |
2,575 |
|
|
$ |
6,257 |
|
|
$ |
— |
|
|
$ |
16,190 |
|
Total assets |
|
$ |
12,163 |
|
|
$ |
3,536 |
|
|
$ |
10,276 |
|
|
$ |
(62 |
) |
|
$ |
25,913 |
|
Capital expenditures, including acquisitions |
|
$ |
2,880 |
|
|
$ |
229 |
|
|
$ |
1,082 |
|
|
$ |
— |
|
|
$ |
4,191 |
|
Year Ended December 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from external customers |
|
$ |
8,360 |
|
|
$ |
1,012 |
|
|
$ |
3,773 |
|
|
$ |
— |
|
|
$ |
13,145 |
|
Intersegment revenues |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
679 |
|
|
$ |
(679 |
) |
|
$ |
— |
|
Depreciation, depletion and amortization |
|
$ |
2,220 |
|
|
$ |
522 |
|
|
$ |
387 |
|
|
$ |
— |
|
|
$ |
3,129 |
|
Asset impairments |
|
$ |
18,000 |
|
|
$ |
1,257 |
|
|
$ |
1,563 |
|
|
$ |
— |
|
|
$ |
20,820 |
|
Restructuring and transaction costs |
|
$ |
54 |
|
|
$ |
24 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
78 |
|
Interest expense |
|
$ |
368 |
|
|
$ |
94 |
|
|
$ |
107 |
|
|
$ |
(46 |
) |
|
$ |
523 |
|
Loss before income taxes |
|
$ |
(18,214 |
) |
|
$ |
(1,670 |
) |
|
$ |
(1,384 |
) |
|
$ |
— |
|
|
$ |
(21,268 |
) |
Income tax expense (benefit) |
|
$ |
(5,650 |
) |
|
$ |
(445 |
) |
|
$ |
30 |
|
|
$ |
— |
|
|
$ |
(6,065 |
) |
Net loss |
|
$ |
(12,564 |
) |
|
$ |
(1,225 |
) |
|
$ |
(1,414 |
) |
|
$ |
— |
|
|
$ |
(15,203 |
) |
Net earnings (loss) attributable to noncontrolling interests |
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
(750 |
) |
|
$ |
— |
|
|
$ |
(749 |
) |
Net loss attributable to Devon |
|
$ |
(12,565 |
) |
|
$ |
(1,225 |
) |
|
$ |
(664 |
) |
|
$ |
— |
|
|
$ |
(14,454 |
) |
Property and equipment, net |
|
$ |
8,811 |
|
|
$ |
4,590 |
|
|
$ |
5,667 |
|
|
$ |
— |
|
|
$ |
19,068 |
|
Total assets |
|
$ |
14,550 |
|
|
$ |
5,457 |
|
|
$ |
9,541 |
|
|
$ |
(97 |
) |
|
$ |
29,451 |
|
Capital expenditures, including acquisitions |
|
$ |
4,575 |
|
|
$ |
680 |
|
|
$ |
978 |
|
|
$ |
— |
|
|
$ |
6,233 |
|
Year Ended December 31, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from external customers |
|
$ |
14,854 |
|
|
$ |
2,063 |
|
|
$ |
2,649 |
|
|
$ |
— |
|
|
$ |
19,566 |
|
Asset dispositions and other |
|
$ |
(5 |
) |
|
$ |
1,077 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,072 |
|
Intersegment revenues |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
859 |
|
|
$ |
(859 |
) |
|
$ |
— |
|
Depreciation, depletion and amortization |
|
$ |
2,475 |
|
|
$ |
560 |
|
|
$ |
284 |
|
|
$ |
— |
|
|
$ |
3,319 |
|
Asset impairments |
|
$ |
12 |
|
|
$ |
1,941 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,953 |
|
Restructuring and transaction costs |
|
$ |
— |
|
|
$ |
46 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
46 |
|
Interest expense |
|
$ |
441 |
|
|
$ |
85 |
|
|
$ |
54 |
|
|
$ |
(44 |
) |
|
$ |
536 |
|
Earnings (loss) before income taxes |
|
$ |
4,390 |
|
|
$ |
(657 |
) |
|
$ |
326 |
|
|
$ |
— |
|
|
$ |
4,059 |
|
Income tax expense |
|
$ |
1,797 |
|
|
$ |
495 |
|
|
$ |
76 |
|
|
$ |
— |
|
|
$ |
2,368 |
|
Net earnings (loss) |
|
$ |
2,593 |
|
|
$ |
(1,152 |
) |
|
$ |
250 |
|
|
$ |
— |
|
|
$ |
1,691 |
|
Net earnings attributable to noncontrolling interests |
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
83 |
|
|
$ |
— |
|
|
$ |
84 |
|
Net earnings (loss) attributable to Devon |
|
$ |
2,592 |
|
|
$ |
(1,152 |
) |
|
$ |
167 |
|
|
$ |
— |
|
|
$ |
1,607 |
|
Property and equipment, net |
|
$ |
24,463 |
|
|
$ |
6,790 |
|
|
$ |
5,043 |
|
|
$ |
— |
|
|
$ |
36,296 |
|
Total assets |
|
$ |
31,994 |
|
|
$ |
8,509 |
|
|
$ |
10,189 |
|
|
$ |
(124 |
) |
|
$ |
50,568 |
|
Capital expenditures, including acquisitions |
|
$ |
11,214 |
|
|
$ |
1,344 |
|
|
$ |
1,001 |
|
|
$ |
— |
|
|
$ |
13,559 |
|
(1) |
Due to Devon’s control of EnLink through its control of the General Partner, the acquisition of VEX by EnLink from Devon in the second quarter of 2015 was considered a transfer of net assets between entities under common control, and EnLink was required to recast its financial statements as of December 31, 2015 to include the activities of such assets from the date of common control. Therefore, the results of VEX have been moved from the U.S. segment to the EnLink segment for the recasted periods. |
|
22. |
Supplemental Information on Oil and Gas Operations (Unaudited) |
Supplemental unaudited information regarding Devon’s oil and gas activities is presented in this note. The information is provided separately by country.
Costs Incurred
The following tables reflect the costs incurred in oil and gas property acquisition, exploration and development activities.
|
|
Year Ended December 31, 2016 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Property acquisition costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Proved properties |
|
$ |
237 |
|
|
$ |
— |
|
|
$ |
237 |
|
Unproved properties |
|
|
1,356 |
|
|
|
2 |
|
|
|
1,358 |
|
Exploration costs |
|
|
345 |
|
|
|
49 |
|
|
|
394 |
|
Development costs |
|
|
1,034 |
|
|
|
109 |
|
|
|
1,143 |
|
Costs incurred |
|
$ |
2,972 |
|
|
$ |
160 |
|
|
$ |
3,132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2015 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Property acquisition costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Proved properties |
|
$ |
193 |
|
|
$ |
2 |
|
|
$ |
195 |
|
Unproved properties |
|
|
634 |
|
|
|
83 |
|
|
|
717 |
|
Exploration costs |
|
|
478 |
|
|
|
109 |
|
|
|
587 |
|
Development costs |
|
|
3,269 |
|
|
|
402 |
|
|
|
3,671 |
|
Costs incurred |
|
$ |
4,574 |
|
|
$ |
596 |
|
|
$ |
5,170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2014 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Property acquisition costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Proved properties |
|
$ |
5,210 |
|
|
$ |
— |
|
|
$ |
5,210 |
|
Unproved properties |
|
|
1,176 |
|
|
|
1 |
|
|
|
1,177 |
|
Exploration costs |
|
|
270 |
|
|
|
52 |
|
|
|
322 |
|
Development costs |
|
|
4,400 |
|
|
|
1,063 |
|
|
|
5,463 |
|
Costs incurred |
|
$ |
11,056 |
|
|
$ |
1,116 |
|
|
$ |
12,172 |
|
Development costs in the tables above include additions and revisions to Devon’s asset retirement obligations.
Pursuant to the full cost method of accounting, Devon capitalizes certain of its G&A that is related to property acquisition, exploration and development activities. Such capitalized expenses, which are included in the costs shown in the preceding tables, were $244 million, $372 million and $376 million in 2016, 2015 and 2014, respectively. Also, Devon capitalizes interest costs incurred and attributable to unproved oil and gas properties and major development projects of oil and gas properties. Capitalized interest expenses, which are included in the costs shown in the preceding tables, were $64 million, $54 million and $45 million in 2016, 2015 and 2014, respectively.
Capitalized Costs
The following tables reflect the aggregate capitalized costs related to oil and gas activities.
|
|
December 31, 2016 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Proved properties |
|
$ |
61,401 |
|
|
$ |
14,247 |
|
|
$ |
75,648 |
|
Unproved properties |
|
|
2,092 |
|
|
|
1,345 |
|
|
|
3,437 |
|
Total oil and gas properties |
|
|
63,493 |
|
|
|
15,592 |
|
|
|
79,085 |
|
Accumulated DD&A |
|
|
(57,323 |
) |
|
|
(13,107 |
) |
|
|
(70,430 |
) |
Net capitalized costs |
|
$ |
6,170 |
|
|
$ |
2,485 |
|
|
$ |
8,655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Proved properties |
|
$ |
64,443 |
|
|
$ |
13,747 |
|
|
$ |
78,190 |
|
Unproved properties |
|
|
1,352 |
|
|
|
1,232 |
|
|
|
2,584 |
|
Total oil and gas properties |
|
|
65,795 |
|
|
|
14,979 |
|
|
|
80,774 |
|
Accumulated DD&A |
|
|
(58,312 |
) |
|
|
(11,185 |
) |
|
|
(69,497 |
) |
Net capitalized costs |
|
$ |
7,483 |
|
|
$ |
3,794 |
|
|
$ |
11,277 |
|
The following table presents a summary of Devon’s oil and gas properties not subject to amortization as of December 31, 2016.
|
|
Costs Incurred In |
|
|||||||||||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
Prior to 2014 |
|
|
Total |
|
|||||
|
|
(Millions) |
|
|||||||||||||||||
Acquisition costs |
|
$ |
1,176 |
|
|
$ |
579 |
|
|
$ |
246 |
|
|
$ |
464 |
|
|
$ |
2,465 |
|
Exploration costs |
|
|
107 |
|
|
|
134 |
|
|
|
89 |
|
|
|
206 |
|
|
|
536 |
|
Development costs |
|
|
12 |
|
|
|
— |
|
|
|
23 |
|
|
|
150 |
|
|
|
185 |
|
Capitalized interest |
|
|
63 |
|
|
|
52 |
|
|
|
37 |
|
|
|
99 |
|
|
|
251 |
|
Total oil and gas properties not subject to amortization |
|
$ |
1,358 |
|
|
$ |
765 |
|
|
$ |
395 |
|
|
$ |
919 |
|
|
$ |
3,437 |
|
Included in the $3.4 billion of oil and gas properties not subject to amortization are approximately $2.9 billion of costs that Devon deems significant for individual assessment. These costs primarily relate to investments in the Pike thermal oil project in Canada, the assets acquired in the STACK play during 2016 and the Powder River Basin assets acquired in 2015. Devon continues to assess its Pike development timeline with its 50% partner. Based on the development plans, Pike costs will begin to be included in the amortization computation when the first phase of this project is fully approved and Devon subsequently begins recognizing the associated proved reserves. Devon is evaluating and plans to develop the newly acquired STACK and Powder River Basin properties over the next four to five years.
Results of Operations
The following tables include revenues and expenses associated with Devon’s oil and gas producing activities. They do not include any allocation of Devon’s interest costs or general corporate overhead and, therefore, are not necessarily indicative of the contribution to net earnings of Devon’s oil and gas operations. Income tax expense has been calculated by applying statutory income tax rates to oil, gas and NGL sales after deducting costs, including DD&A and after giving effect to permanent differences.
|
|
December 31, 2016 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Oil, gas and NGL sales |
|
$ |
3,198 |
|
|
$ |
984 |
|
|
$ |
4,182 |
|
Lease operating expenses |
|
|
(1,123 |
) |
|
|
(459 |
) |
|
|
(1,582 |
) |
General and administrative expenses |
|
|
(148 |
) |
|
|
(20 |
) |
|
|
(168 |
) |
Production and property taxes |
|
|
(200 |
) |
|
|
(31 |
) |
|
|
(231 |
) |
Depreciation, depletion and amortization |
|
|
(817 |
) |
|
|
(326 |
) |
|
|
(1,143 |
) |
Gains on asset sales |
|
|
1,351 |
|
|
|
— |
|
|
|
1,351 |
|
Asset impairments |
|
|
(2,809 |
) |
|
|
(1,291 |
) |
|
|
(4,100 |
) |
Accretion of asset retirement obligations |
|
|
(49 |
) |
|
|
(25 |
) |
|
|
(74 |
) |
Income tax benefit |
|
|
— |
|
|
|
245 |
|
|
|
245 |
|
Results of operations |
|
$ |
(597 |
) |
|
$ |
(923 |
) |
|
$ |
(1,520 |
) |
Depreciation, depletion and amortization per Boe |
|
$ |
4.68 |
|
|
$ |
6.65 |
|
|
$ |
5.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Oil, gas and NGL sales |
|
$ |
4,356 |
|
|
$ |
1,026 |
|
|
$ |
5,382 |
|
Lease operating expenses |
|
|
(1,551 |
) |
|
|
(553 |
) |
|
|
(2,104 |
) |
General and administrative expenses |
|
|
(196 |
) |
|
|
(28 |
) |
|
|
(224 |
) |
Production and property taxes |
|
|
(309 |
) |
|
|
(33 |
) |
|
|
(342 |
) |
Depreciation, depletion and amortization |
|
|
(2,107 |
) |
|
|
(474 |
) |
|
|
(2,581 |
) |
Asset impairments |
|
|
(17,992 |
) |
|
|
(1,257 |
) |
|
|
(19,249 |
) |
Accretion of asset retirement obligations |
|
|
(47 |
) |
|
|
(27 |
) |
|
|
(74 |
) |
Income tax benefit |
|
|
5,547 |
|
|
|
314 |
|
|
|
5,861 |
|
Results of operations |
|
$ |
(12,299 |
) |
|
$ |
(1,032 |
) |
|
$ |
(13,331 |
) |
Depreciation, depletion and amortization per Boe |
|
$ |
10.21 |
|
|
$ |
11.30 |
|
|
$ |
10.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Oil, gas and NGL sales |
|
$ |
7,867 |
|
|
$ |
2,043 |
|
|
$ |
9,910 |
|
Lease operating expenses |
|
|
(1,559 |
) |
|
|
(773 |
) |
|
|
(2,332 |
) |
General and administrative expenses |
|
|
(153 |
) |
|
|
(57 |
) |
|
|
(210 |
) |
Production and property taxes |
|
|
(466 |
) |
|
|
(37 |
) |
|
|
(503 |
) |
Depreciation, depletion and amortization |
|
|
(2,365 |
) |
|
|
(531 |
) |
|
|
(2,896 |
) |
Gains on asset sales |
|
|
— |
|
|
|
1,077 |
|
|
|
1,077 |
|
Accretion of asset retirement obligations |
|
|
(49 |
) |
|
|
(39 |
) |
|
|
(88 |
) |
Income tax expense |
|
|
(1,199 |
) |
|
|
(568 |
) |
|
|
(1,767 |
) |
Results of operations (1) |
|
$ |
2,076 |
|
|
$ |
1,115 |
|
|
$ |
3,191 |
|
Depreciation, depletion and amortization per Boe |
|
$ |
11.41 |
|
|
$ |
13.80 |
|
|
$ |
11.79 |
|
(1) |
During 2014, Devon recognized a Canadian goodwill impairment, which is not reflected in these tables. See Note 5 for additional information. |
Proved Reserves
The following tables present Devon’s estimated proved reserves by product by country.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MMBbls) |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
Proved developed and undeveloped reserves: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
229 |
|
|
|
56 |
|
|
|
285 |
|
Revisions due to prices |
|
|
(1 |
) |
|
|
— |
|
|
|
(1 |
) |
Revisions other than price |
|
|
(38 |
) |
|
|
1 |
|
|
|
(37 |
) |
Extensions and discoveries |
|
|
94 |
|
|
|
5 |
|
|
|
99 |
|
Purchase of reserves |
|
|
132 |
|
|
|
— |
|
|
|
132 |
|
Production |
|
|
(48 |
) |
|
|
(10 |
) |
|
|
(58 |
) |
Sale of reserves |
|
|
(17 |
) |
|
|
(29 |
) |
|
|
(46 |
) |
December 31, 2014 |
|
|
351 |
|
|
|
23 |
|
|
|
374 |
|
Revisions due to prices |
|
|
(53 |
) |
|
|
4 |
|
|
|
(49 |
) |
Revisions other than price |
|
|
(52 |
) |
|
|
2 |
|
|
|
(50 |
) |
Extensions and discoveries |
|
|
51 |
|
|
|
3 |
|
|
|
54 |
|
Purchase of reserves |
|
|
5 |
|
|
|
— |
|
|
|
5 |
|
Production |
|
|
(60 |
) |
|
|
(10 |
) |
|
|
(70 |
) |
December 31, 2015 |
|
|
242 |
|
|
|
22 |
|
|
|
264 |
|
Revisions due to prices |
|
|
(18 |
) |
|
|
(2 |
) |
|
|
(20 |
) |
Revisions other than price |
|
|
(2 |
) |
|
|
3 |
|
|
|
1 |
|
Extensions and discoveries |
|
|
36 |
|
|
|
2 |
|
|
|
38 |
|
Purchase of reserves |
|
|
8 |
|
|
|
— |
|
|
|
8 |
|
Production |
|
|
(47 |
) |
|
|
(8 |
) |
|
|
(55 |
) |
Sale of reserves |
|
|
(25 |
) |
|
|
— |
|
|
|
(25 |
) |
December 31, 2016 |
|
|
194 |
|
|
|
17 |
|
|
|
211 |
|
Proved developed reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
194 |
|
|
|
56 |
|
|
|
250 |
|
December 31, 2014 |
|
|
255 |
|
|
|
23 |
|
|
|
278 |
|
December 31, 2015 |
|
|
203 |
|
|
|
22 |
|
|
|
225 |
|
December 31, 2016 |
|
|
160 |
|
|
|
17 |
|
|
|
177 |
|
Proved developed-producing reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
178 |
|
|
|
51 |
|
|
|
229 |
|
December 31, 2014 |
|
|
224 |
|
|
|
19 |
|
|
|
243 |
|
December 31, 2015 |
|
|
192 |
|
|
|
19 |
|
|
|
211 |
|
December 31, 2016 |
|
|
143 |
|
|
|
13 |
|
|
|
156 |
|
Proved undeveloped reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
35 |
|
|
|
— |
|
|
|
35 |
|
December 31, 2014 |
|
|
96 |
|
|
|
— |
|
|
|
96 |
|
December 31, 2015 |
|
|
39 |
|
|
|
— |
|
|
|
39 |
|
December 31, 2016 |
|
|
34 |
|
|
|
— |
|
|
|
34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bitumen (MMBbls) |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
Proved developed and undeveloped reserves: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
— |
|
|
|
552 |
|
|
|
552 |
|
Revisions due to prices |
|
|
— |
|
|
|
(37 |
) |
|
|
(37 |
) |
Revisions other than price |
|
|
— |
|
|
|
18 |
|
|
|
18 |
|
Extensions and discoveries |
|
|
— |
|
|
|
8 |
|
|
|
8 |
|
Production |
|
|
— |
|
|
|
(20 |
) |
|
|
(20 |
) |
December 31, 2014 |
|
|
— |
|
|
|
521 |
|
|
|
521 |
|
Revisions due to prices |
|
|
— |
|
|
|
103 |
|
|
|
103 |
|
Revisions other than price |
|
|
— |
|
|
|
(84 |
) |
|
|
(84 |
) |
Extensions and discoveries |
|
|
— |
|
|
|
11 |
|
|
|
11 |
|
Production |
|
|
— |
|
|
|
(31 |
) |
|
|
(31 |
) |
December 31, 2015 |
|
|
— |
|
|
|
520 |
|
|
|
520 |
|
Revisions due to prices |
|
|
— |
|
|
|
23 |
|
|
|
23 |
|
Revisions other than price |
|
|
— |
|
|
|
(19 |
) |
|
|
(19 |
) |
Production |
|
|
— |
|
|
|
(40 |
) |
|
|
(40 |
) |
December 31, 2016 |
|
|
— |
|
|
|
484 |
|
|
|
484 |
|
Proved developed reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
— |
|
|
|
111 |
|
|
|
111 |
|
December 31, 2014 |
|
|
— |
|
|
|
137 |
|
|
|
137 |
|
December 31, 2015 |
|
|
— |
|
|
|
219 |
|
|
|
219 |
|
December 31, 2016 |
|
|
— |
|
|
|
190 |
|
|
|
190 |
|
Proved developed-producing reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
— |
|
|
|
111 |
|
|
|
111 |
|
December 31, 2014 |
|
|
— |
|
|
|
137 |
|
|
|
137 |
|
December 31, 2015 |
|
|
— |
|
|
|
219 |
|
|
|
219 |
|
December 31, 2016 |
|
|
— |
|
|
|
190 |
|
|
|
190 |
|
Proved undeveloped reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
— |
|
|
|
441 |
|
|
|
441 |
|
December 31, 2014 |
|
|
— |
|
|
|
384 |
|
|
|
384 |
|
December 31, 2015 |
|
|
— |
|
|
|
301 |
|
|
|
301 |
|
December 31, 2016 |
|
|
— |
|
|
|
294 |
|
|
|
294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gas (Bcf) |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
Proved developed and undeveloped reserves: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
8,550 |
|
|
|
758 |
|
|
|
9,308 |
|
Revisions due to prices |
|
|
191 |
|
|
|
45 |
|
|
|
236 |
|
Revisions other than price |
|
|
(299 |
) |
|
|
4 |
|
|
|
(295 |
) |
Extensions and discoveries |
|
|
335 |
|
|
|
8 |
|
|
|
343 |
|
Purchase of reserves |
|
|
457 |
|
|
|
— |
|
|
|
457 |
|
Production |
|
|
(660 |
) |
|
|
(41 |
) |
|
|
(701 |
) |
Sale of reserves |
|
|
(923 |
) |
|
|
(738 |
) |
|
|
(1,661 |
) |
December 31, 2014 |
|
|
7,651 |
|
|
|
36 |
|
|
|
7,687 |
|
Revisions due to prices |
|
|
(1,412 |
) |
|
|
(9 |
) |
|
|
(1,421 |
) |
Revisions other than price |
|
|
(3 |
) |
|
|
(6 |
) |
|
|
(9 |
) |
Extensions and discoveries |
|
|
171 |
|
|
|
— |
|
|
|
171 |
|
Purchase of reserves |
|
|
17 |
|
|
|
— |
|
|
|
17 |
|
Production |
|
|
(579 |
) |
|
|
(8 |
) |
|
|
(587 |
) |
Sale of reserves |
|
|
(37 |
) |
|
|
— |
|
|
|
(37 |
) |
December 31, 2015 |
|
|
5,808 |
|
|
|
13 |
|
|
|
5,821 |
|
Revisions due to prices |
|
|
(103 |
) |
|
|
— |
|
|
|
(103 |
) |
Revisions other than price |
|
|
628 |
|
|
|
10 |
|
|
|
638 |
|
Extensions and discoveries |
|
|
280 |
|
|
|
— |
|
|
|
280 |
|
Purchase of reserves |
|
|
33 |
|
|
|
— |
|
|
|
33 |
|
Production |
|
|
(510 |
) |
|
|
(7 |
) |
|
|
(517 |
) |
Sale of reserves |
|
|
(521 |
) |
|
|
— |
|
|
|
(521 |
) |
December 31, 2016 |
|
|
5,615 |
|
|
|
16 |
|
|
|
5,631 |
|
Proved developed reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
7,707 |
|
|
|
752 |
|
|
|
8,459 |
|
December 31, 2014 |
|
|
6,948 |
|
|
|
36 |
|
|
|
6,984 |
|
December 31, 2015 |
|
|
5,694 |
|
|
|
13 |
|
|
|
5,707 |
|
December 31, 2016 |
|
|
5,361 |
|
|
|
16 |
|
|
|
5,377 |
|
Proved developed-producing reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
7,425 |
|
|
|
680 |
|
|
|
8,105 |
|
December 31, 2014 |
|
|
6,746 |
|
|
|
34 |
|
|
|
6,780 |
|
December 31, 2015 |
|
|
5,546 |
|
|
|
13 |
|
|
|
5,559 |
|
December 31, 2016 |
|
|
5,243 |
|
|
|
16 |
|
|
|
5,259 |
|
Proved undeveloped reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
843 |
|
|
|
6 |
|
|
|
849 |
|
December 31, 2014 |
|
|
703 |
|
|
|
— |
|
|
|
703 |
|
December 31, 2015 |
|
|
114 |
|
|
|
— |
|
|
|
114 |
|
December 31, 2016 |
|
|
254 |
|
|
|
— |
|
|
|
254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Liquids (MMBbls) |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
Proved developed and undeveloped reserves: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
552 |
|
|
|
23 |
|
|
|
575 |
|
Revisions due to prices |
|
|
7 |
|
|
|
1 |
|
|
|
8 |
|
Revisions other than price |
|
|
2 |
|
|
|
— |
|
|
|
2 |
|
Extensions and discoveries |
|
|
47 |
|
|
|
— |
|
|
|
47 |
|
Purchase of reserves |
|
|
57 |
|
|
|
— |
|
|
|
57 |
|
Production |
|
|
(50 |
) |
|
|
(1 |
) |
|
|
(51 |
) |
Sale of reserves |
|
|
(37 |
) |
|
|
(23 |
) |
|
|
(60 |
) |
December 31, 2014 |
|
|
578 |
|
|
|
— |
|
|
|
578 |
|
Revisions due to prices |
|
|
(119 |
) |
|
|
— |
|
|
|
(119 |
) |
Revisions other than price |
|
|
(6 |
) |
|
|
— |
|
|
|
(6 |
) |
Extensions and discoveries |
|
|
24 |
|
|
|
— |
|
|
|
24 |
|
Purchase of reserves |
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
Production |
|
|
(50 |
) |
|
|
— |
|
|
|
(50 |
) |
December 31, 2015 |
|
|
428 |
|
|
|
— |
|
|
|
428 |
|
Revisions due to prices |
|
|
(13 |
) |
|
|
— |
|
|
|
(13 |
) |
Revisions other than price |
|
|
48 |
|
|
|
— |
|
|
|
48 |
|
Extensions and discoveries |
|
|
42 |
|
|
|
— |
|
|
|
42 |
|
Purchase of reserves |
|
|
7 |
|
|
|
— |
|
|
|
7 |
|
Production |
|
|
(42 |
) |
|
|
— |
|
|
|
(42 |
) |
Sale of reserves |
|
|
(45 |
) |
|
|
— |
|
|
|
(45 |
) |
December 31, 2016 |
|
|
425 |
|
|
|
— |
|
|
|
425 |
|
Proved developed reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
468 |
|
|
|
23 |
|
|
|
491 |
|
December 31, 2014 |
|
|
486 |
|
|
|
— |
|
|
|
486 |
|
December 31, 2015 |
|
|
411 |
|
|
|
— |
|
|
|
411 |
|
December 31, 2016 |
|
|
387 |
|
|
|
— |
|
|
|
387 |
|
Proved developed-producing reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
442 |
|
|
|
21 |
|
|
|
463 |
|
December 31, 2014 |
|
|
467 |
|
|
|
— |
|
|
|
467 |
|
December 31, 2015 |
|
|
393 |
|
|
|
— |
|
|
|
393 |
|
December 31, 2016 |
|
|
370 |
|
|
|
— |
|
|
|
370 |
|
Proved undeveloped reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
84 |
|
|
|
— |
|
|
|
84 |
|
December 31, 2014 |
|
|
92 |
|
|
|
— |
|
|
|
92 |
|
December 31, 2015 |
|
|
17 |
|
|
|
— |
|
|
|
17 |
|
December 31, 2016 |
|
|
38 |
|
|
|
— |
|
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (MMBoe) (1) |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
Proved developed and undeveloped reserves: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
2,205 |
|
|
|
758 |
|
|
|
2,963 |
|
Revisions due to prices |
|
|
38 |
|
|
|
(29 |
) |
|
|
9 |
|
Revisions other than price |
|
|
(86 |
) |
|
|
21 |
|
|
|
(65 |
) |
Extensions and discoveries |
|
|
197 |
|
|
|
14 |
|
|
|
211 |
|
Purchase of reserves |
|
|
265 |
|
|
|
— |
|
|
|
265 |
|
Production |
|
|
(207 |
) |
|
|
(39 |
) |
|
|
(246 |
) |
Sale of reserves |
|
|
(207 |
) |
|
|
(176 |
) |
|
|
(383 |
) |
December 31, 2014 |
|
|
2,205 |
|
|
|
549 |
|
|
|
2,754 |
|
Revisions due to prices |
|
|
(408 |
) |
|
|
106 |
|
|
|
(302 |
) |
Revisions other than price |
|
|
(59 |
) |
|
|
(83 |
) |
|
|
(142 |
) |
Extensions and discoveries |
|
|
104 |
|
|
|
14 |
|
|
|
118 |
|
Purchase of reserves |
|
|
9 |
|
|
|
— |
|
|
|
9 |
|
Production |
|
|
(206 |
) |
|
|
(42 |
) |
|
|
(248 |
) |
Sale of reserves |
|
|
(7 |
) |
|
|
— |
|
|
|
(7 |
) |
December 31, 2015 |
|
|
1,638 |
|
|
|
544 |
|
|
|
2,182 |
|
Revisions due to prices |
|
|
(48 |
) |
|
|
21 |
|
|
|
(27 |
) |
Revisions other than price |
|
|
151 |
|
|
|
(14 |
) |
|
|
137 |
|
Extensions and discoveries |
|
|
124 |
|
|
|
2 |
|
|
|
126 |
|
Purchase of reserves |
|
|
20 |
|
|
|
— |
|
|
|
20 |
|
Production |
|
|
(174 |
) |
|
|
(49 |
) |
|
|
(223 |
) |
Sale of reserves |
|
|
(157 |
) |
|
|
— |
|
|
|
(157 |
) |
December 31, 2016 |
|
|
1,554 |
|
|
|
504 |
|
|
|
2,058 |
|
Proved developed reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
1,947 |
|
|
|
315 |
|
|
|
2,262 |
|
December 31, 2014 |
|
|
1,900 |
|
|
|
165 |
|
|
|
2,065 |
|
December 31, 2015 |
|
|
1,563 |
|
|
|
243 |
|
|
|
1,806 |
|
December 31, 2016 |
|
|
1,439 |
|
|
|
210 |
|
|
|
1,649 |
|
Proved developed-producing reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
1,857 |
|
|
|
297 |
|
|
|
2,154 |
|
December 31, 2014 |
|
|
1,815 |
|
|
|
162 |
|
|
|
1,977 |
|
December 31, 2015 |
|
|
1,509 |
|
|
|
240 |
|
|
|
1,749 |
|
December 31, 2016 |
|
|
1,386 |
|
|
|
207 |
|
|
|
1,593 |
|
Proved undeveloped reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
258 |
|
|
|
443 |
|
|
|
701 |
|
December 31, 2014 |
|
|
305 |
|
|
|
384 |
|
|
|
689 |
|
December 31, 2015 |
|
|
75 |
|
|
|
301 |
|
|
|
376 |
|
December 31, 2016 |
|
|
115 |
|
|
|
294 |
|
|
|
409 |
|
(1) |
Gas reserves are converted to Boe at the rate of six Mcf per Bbl of oil, based upon the approximate relative energy content of gas and oil. This rate is not necessarily indicative of the relationship of natural gas and oil prices. Bitumen and NGL reserves are converted to Boe on a one-to-one basis with oil. |
Proved Undeveloped Reserves
The following table presents the changes in Devon’s total proved undeveloped reserves during 2016 (MMBoe).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
Proved undeveloped reserves as of December 31, 2015 |
|
|
75 |
|
|
|
301 |
|
|
|
376 |
|
Extensions and discoveries |
|
|
78 |
|
|
|
— |
|
|
|
78 |
|
Revisions due to prices |
|
|
(8 |
) |
|
|
10 |
|
|
|
2 |
|
Revisions other than price |
|
|
(1 |
) |
|
|
(4 |
) |
|
|
(5 |
) |
Sale of reserves |
|
|
(1 |
) |
|
|
— |
|
|
|
(1 |
) |
Conversion to proved developed reserves |
|
|
(28 |
) |
|
|
(13 |
) |
|
|
(41 |
) |
Proved undeveloped reserves as of December 31, 2016 |
|
|
115 |
|
|
|
294 |
|
|
|
409 |
|
Proved undeveloped reserves increased 9% from 2015 to 2016, and the year-end 2016 balance represents 20% of total proved reserves. Drilling and development activities in the STACK and Delaware Basin increased Devon’s proved undeveloped reserves by 78 MMBoe. Continued development of Devon’s Eagle Ford and Jackfish properties led to the conversion of 41 MMBoe, or 11%, of the 2015 proved undeveloped reserves to proved developed reserves. Costs incurred to develop and convert Devon’s proved undeveloped reserves were approximately $586 million for 2016.
A significant amount of Devon’s proved undeveloped reserves at the end of 2016 related to its Jackfish operations. At December 31, 2016 and 2015, Devon’s Jackfish proved undeveloped reserves were 294 MMBoe and 301 MMBoe, respectively. Development schedules for the Jackfish reserves are primarily controlled by the need to keep the processing plants at their 35 MBbl daily facility capacity. Processing plant capacity is controlled by factors such as total steam processing capacity and steam-oil ratios. Furthermore, development of these projects involves the up-front construction of steam injection/distribution and bitumen processing facilities. Due to the large up-front capital investments and large reserves required to provide economic returns, the project conditions meet the specific circumstances requiring a period greater than 5 years for conversion to developed reserves. As a result, these reserves are classified as proved undeveloped for more than five years. Currently, the development schedule for these reserves extends through 2029. At the end of 2016, approximately 199 MMBoe of proved undeveloped reserves at Jackfish have remained undeveloped for five years or more since the initial booking. No other projects have proved undeveloped reserves that have remained undeveloped more than five years from the initial booking of the reserves. Furthermore, approximately 119 MMBoe of proved undeveloped reserves at Jackfish will require in excess of five years, from the date of this filing, to develop.
Price Revisions
Reserves decreased 27 MMBoe and 302 MMBoe during 2016 and 2015, respectively, primarily due to lower commodity prices for oil, bitumen and gas. The lower bitumen price increased Canadian reserves due to the decline in royalties, which increases Devon’s after-royalty volumes.
In 2014, price revisions increased Devon’s total proved reserves less than 1% due to higher commodity prices.
Revisions Other Than Price
Total revisions other than price in 2016 primarily related to Devon’s evaluation of certain dry gas regions and NGLs, with the largest revisions being made in the Barnett Shale and STACK (Cana-Woodford Shale). Revisions other than price for 2015 primarily related to evaluations of Eagle Ford and Jackfish. Negative revisions other than price at Jackfish were primarily due to a refined reserves methodology that resulted in a reduced recovery factor. Revisions other than price in 2014 primarily related to Devon’s evaluation of certain dry gas regions, with the largest revisions being made in the Cana-Woodford Shale and Barnett Shale.
Extensions and Discoveries
2016 – Of the 126 MMBoe of extensions and discoveries, 97 MMBoe related to STACK, 18 MMBoe related to the Delaware Basin and 7 MMBoe related to the Eagle Ford.
The 2016 extensions and discoveries included 74 MMBoe related to additions from Devon’s infill drilling activities, primarily consisting of 73 MMBoe related to STACK.
2015 – Of the 118 MMBoe of extensions and discoveries, 38 MMBoe related to the Delaware Basin, 30 MMBoe related to the Anadarko Basin, 21 MMBoe related to the Eagle Ford and 11 MMBoe related to Jackfish.
The 2015 extensions and discoveries included 13 MMBoe related to additions from Devon’s infill drilling activities, primarily consisting of 11 MMBoe at Jackfish.
2014 – Of the 211 MMBoe of extensions and discoveries, 70 MMBoe related to the Permian Basin, 54 MMBoe related to the Eagle Ford, 36 MMBoe related to the Barnett Shale, 14 MMBoe related to the Anadarko Basin, 8 MMBoe related to Jackfish and 14 MMBoe related to the Mississippian-Woodford Trend.
The 2014 extensions and discoveries included 5 MMBoe related to additions from Devon’s infill drilling activities, primarily consisting of 4 MMBoe at the Permian Basin.
Purchase of Reserves
2016 – Primarily related to Devon’s acquisition in the STACK play.
2015 – Primarily related to Devon’s acquisition in the Powder River Basin.
2014 – Of the 265 MMBoe of reserves purchases, 246 MMBoe related to Devon’s GeoSouthern acquisition in the Eagle Ford.
Sale of Reserves
2016 – The 157 MMBoe of reserves sales related to Devon’s non-core upstream asset divestitures discussed further in Note 2.
2015 – The 7 MMBoe of reserves sales related to Devon’s asset divestitures in the San Juan Basin.
2014 – The 383 MMBoe of reserves sales related to Devon’s asset divestitures in the U.S. and Canada.
Standardized Measure
The following tables reflect Devon’s standardized measure of discounted future net cash flows from its proved reserves.
|
|
Year Ended December 31, 2016 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Future cash inflows |
|
$ |
22,847 |
|
|
$ |
9,672 |
|
|
$ |
32,519 |
|
Future costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Development |
|
|
(2,784 |
) |
|
|
(2,201 |
) |
|
|
(4,985 |
) |
Production |
|
|
(14,484 |
) |
|
|
(6,287 |
) |
|
|
(20,771 |
) |
Future income tax expense |
|
|
— |
|
|
|
(57 |
) |
|
|
(57 |
) |
Future net cash flow |
|
|
5,579 |
|
|
|
1,127 |
|
|
|
6,706 |
|
10% discount to reflect timing of cash flows |
|
|
(2,128 |
) |
|
|
(380 |
) |
|
|
(2,508 |
) |
Standardized measure of discounted future net cash flows |
|
$ |
3,451 |
|
|
$ |
747 |
|
|
$ |
4,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2015 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Future cash inflows |
|
$ |
27,398 |
|
|
$ |
13,047 |
|
|
$ |
40,445 |
|
Future costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Development |
|
|
(3,306 |
) |
|
|
(2,759 |
) |
|
|
(6,065 |
) |
Production |
|
|
(17,251 |
) |
|
|
(6,891 |
) |
|
|
(24,142 |
) |
Future income tax expense |
|
|
— |
|
|
|
(475 |
) |
|
|
(475 |
) |
Future net cash flow |
|
|
6,841 |
|
|
|
2,922 |
|
|
|
9,763 |
|
10% discount to reflect timing of cash flows |
|
|
(1,973 |
) |
|
|
(1,102 |
) |
|
|
(3,075 |
) |
Standardized measure of discounted future net cash flows |
|
$ |
4,868 |
|
|
$ |
1,820 |
|
|
$ |
6,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2014 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Future cash inflows |
|
$ |
75,847 |
|
|
$ |
31,371 |
|
|
$ |
107,218 |
|
Future costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Development |
|
|
(7,168 |
) |
|
|
(3,619 |
) |
|
|
(10,787 |
) |
Production |
|
|
(29,740 |
) |
|
|
(14,232 |
) |
|
|
(43,972 |
) |
Future income tax expense |
|
|
(11,021 |
) |
|
|
(3,026 |
) |
|
|
(14,047 |
) |
Future net cash flow |
|
|
27,918 |
|
|
|
10,494 |
|
|
|
38,412 |
|
10% discount to reflect timing of cash flows |
|
|
(12,819 |
) |
|
|
(5,119 |
) |
|
|
(17,938 |
) |
Standardized measure of discounted future net cash flows |
|
$ |
15,099 |
|
|
$ |
5,375 |
|
|
$ |
20,474 |
|
Future cash inflows, development costs and production costs were computed using the same assumptions for prices and costs that were used to estimate Devon’s proved oil and gas reserves at the end of each year. For 2016 estimates, Devon’s future realized prices were assumed to be $37.37 per Bbl of oil, $15.74 per Bbl of bitumen, $1.98 per Mcf of gas and $9.91 per Bbl of NGLs. Of the $5.0 billion of future development costs as of the end of 2016, $0.4 billion, $0.8 billion and $0.5 billion are estimated to be spent in 2017, 2018 and 2019, respectively.
Future development costs include not only development costs but also future asset retirement costs. Included as part of the $5.0 billion of future development costs are $1.3 billion of future asset retirement costs. The future income tax expenses have been computed using statutory tax rates, giving effect to allowable tax deductions and tax credits under current laws.
The principal changes in Devon’s standardized measure of discounted future net cash flows are as follows:
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
|
|
(Millions) |
|
|||||||||
Beginning balance |
|
$ |
6,688 |
|
|
$ |
20,474 |
|
|
$ |
15,741 |
|
Net changes in prices and production costs |
|
|
(2,128 |
) |
|
|
(20,756 |
) |
|
|
2,561 |
|
Oil, bitumen, gas and NGL sales, net of production costs |
|
|
(2,163 |
) |
|
|
(2,704 |
) |
|
|
(6,865 |
) |
Changes in estimated future development costs |
|
|
112 |
|
|
|
1,313 |
|
|
|
(768 |
) |
Extensions and discoveries, net of future development costs |
|
|
660 |
|
|
|
1,129 |
|
|
|
4,836 |
|
Purchase of reserves |
|
|
222 |
|
|
|
95 |
|
|
|
6,422 |
|
Sales of reserves in place |
|
|
(560 |
) |
|
|
(79 |
) |
|
|
(2,384 |
) |
Revisions of quantity estimates |
|
|
(32 |
) |
|
|
(1,451 |
) |
|
|
(746 |
) |
Previously estimated development costs incurred during the period |
|
|
663 |
|
|
|
2,158 |
|
|
|
1,933 |
|
Accretion of discount |
|
|
403 |
|
|
|
567 |
|
|
|
1,746 |
|
Foreign exchange and other |
|
|
105 |
|
|
|
(1,254 |
) |
|
|
(107 |
) |
Net change in income taxes |
|
|
228 |
|
|
|
7,196 |
|
|
|
(1,895 |
) |
Ending balance |
|
$ |
4,198 |
|
|
$ |
6,688 |
|
|
$ |
20,474 |
|
|
23. |
Supplemental Quarterly Financial Information (Unaudited) |
The following tables present a summary of Devon’s unaudited interim results of operations.
|
|
2016 |
|
|||||||||||||||||
|
|
First Quarter |
|
|
Second Quarter |
|
|
Third Quarter |
|
|
Fourth Quarter |
|
|
Full Year |
|
|||||
|
|
(Millions, except per share amounts) |
|
|||||||||||||||||
Total revenues and other |
|
$ |
2,126 |
|
|
$ |
2,488 |
|
|
$ |
4,233 |
|
|
$ |
3,350 |
|
|
$ |
12,197 |
|
Earnings (loss) before income taxes |
|
$ |
(3,685 |
) |
|
$ |
(1,745 |
) |
|
$ |
1,178 |
|
|
$ |
375 |
|
|
$ |
(3,877 |
) |
Net earnings (loss) attributable to Devon |
|
$ |
(3,056 |
) |
|
$ |
(1,570 |
) |
|
$ |
993 |
|
|
$ |
331 |
|
|
$ |
(3,302 |
) |
Basic net earnings (loss) per share attributable to Devon |
|
$ |
(6.44 |
) |
|
$ |
(3.04 |
) |
|
$ |
1.90 |
|
|
$ |
0.63 |
|
|
$ |
(6.52 |
) |
Diluted net earnings (loss) per share attributable to Devon |
|
$ |
(6.44 |
) |
|
$ |
(3.04 |
) |
|
$ |
1.89 |
|
|
$ |
0.63 |
|
|
$ |
(6.52 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|||||||||||||||||
|
|
First Quarter |
|
|
Second Quarter |
|
|
Third Quarter |
|
|
Fourth Quarter |
|
|
Full Year |
|
|||||
|
|
(Millions, except per share amounts) |
|
|||||||||||||||||
Total revenues and other |
|
$ |
3,265 |
|
|
$ |
3,393 |
|
|
$ |
3,601 |
|
|
$ |
2,886 |
|
|
$ |
13,145 |
|
Loss before income taxes |
|
$ |
(5,624 |
) |
|
$ |
(4,479 |
) |
|
$ |
(5,623 |
) |
|
$ |
(5,542 |
) |
|
$ |
(21,268 |
) |
Net loss attributable to Devon |
|
$ |
(3,599 |
) |
|
$ |
(2,816 |
) |
|
$ |
(3,507 |
) |
|
$ |
(4,532 |
) |
|
$ |
(14,454 |
) |
Basic net loss per share attributable to Devon |
|
$ |
(8.88 |
) |
|
$ |
(6.94 |
) |
|
$ |
(8.64 |
) |
|
$ |
(11.12 |
) |
|
$ |
(35.55 |
) |
Diluted net loss per share attributable to Devon |
|
$ |
(8.88 |
) |
|
$ |
(6.94 |
) |
|
$ |
(8.64 |
) |
|
$ |
(11.12 |
) |
|
$ |
(35.55 |
) |
Net Earnings (Loss) Attributable to Devon
The 2016 quarterly results include asset impairments of $3.0 billion (or $6.40 per diluted share), $1.5 billion (or $2.89 per diluted share), $0.3 billion (or $0.61 per diluted share) and $0.1 billion (or $0.24 per diluted share) for the first quarter through the fourth quarter of 2016, respectively, as discussed in Note 5. Additionally, the 2016 quarterly results include gains from asset dispositions of approximately $1.4 billion (or $2.59 per diluted share) and $540 million (or $1.04 per diluted share) during the third and fourth quarter of 2016, respectively, as discussed in Note 2.
The 2015 quarterly results include asset impairments of $5.5 billion (or $13.46 per diluted share), $4.2 billion (or $10.27 per diluted share), $5.9 billion (or $14.41 per diluted share) and $5.3 billion (or $13.09 per diluted share) for the first quarter through the fourth quarter of 2015, respectively, as discussed in Note 5.
|
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of Devon and entities in which it holds a controlling interest. All intercompany transactions have been eliminated. Undivided interests in oil and natural gas exploration and production joint ventures are consolidated on a proportionate basis. Investments in non-controlled entities, over which Devon has the ability to exercise significant influence over operating and financial policies, are accounted for using the equity method. In applying the equity method of accounting, the investments are initially recognized at cost and subsequently adjusted for Devon’s proportionate share of earnings, losses and distributions. Investments accounted for using the equity method and cost method are reported as a component of other long-term assets.
As discussed more fully in Note 2, Devon completed a business combination in 2014 whereby Devon controls both EnLink and the General Partner. Devon controls both the General Partner’s and EnLink’s operations; therefore, the General Partner’s and EnLink’s accounts are included in Devon’s accompanying consolidated financial statements subsequent to the completion of the transaction. The portions of the General Partner’s and EnLink’s net earnings and stockholders’ equity not attributable to Devon’s controlling interest are shown separately as noncontrolling interests in the accompanying consolidated comprehensive statements of earnings and consolidated balance sheets.
Use of Estimates
The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual amounts could differ from these estimates, and changes in these estimates are recorded when known. Significant items subject to such estimates and assumptions include the following:
|
• |
proved reserves and related present value of future net revenues; |
|
• |
the carrying value of oil and gas properties, midstream assets and product and equipment inventories; |
|
• |
derivative financial instruments; |
|
• |
the fair value of reporting units and related assessment of goodwill for impairment; |
|
• |
the fair value of intangible assets other than goodwill; |
|
• |
income taxes; |
|
• |
asset retirement obligations; |
|
• |
obligations related to employee pension and postretirement benefits; |
|
• |
legal and environmental risks and exposures; and |
|
• |
general credit risk associated with receivables and other assets. |
Revenue Recognition
Oil, gas and NGL sales are recognized when production is sold to a purchaser at a fixed or determinable price, delivery has occurred, title has transferred and collectability of the revenue is probable. Delivery occurs and title typically is transferred when production has been delivered to a pipeline, railcar or truck. Cash received relating to future production is deferred and recognized when all revenue recognition criteria are met. Taxes assessed by governmental authorities on oil, gas and NGL sales are presented separately from such revenues in the accompanying consolidated comprehensive statements of earnings.
Marketing and midstream revenues are recorded at the time products are sold or services are provided to third parties at a fixed or determinable price, delivery or performance has occurred, title has transferred and collectability of the revenue is probable. Revenues and expenses attributable to oil, gas and NGL purchases, transportation and processing contracts are reported on a gross basis when Devon takes title to the products and has risks and rewards of ownership.
During 2016, 2015 and 2014, no purchaser accounted for more than 10% of Devon’s consolidated sales revenue.
Derivative Financial Instruments
Devon is exposed to certain risks relating to its ongoing business operations, including risks related to commodity prices, interest rates and Canadian to U.S. dollar exchange rates. As discussed more fully below, Devon uses derivative instruments primarily to manage commodity price risk, interest rate risk and foreign exchange risk. Devon does not intend to issue or hold derivative financial instruments for speculative trading purposes.
Devon 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 instruments are used to manage the inherent uncertainty of future revenues resulting from commodity price volatility. Devon’s derivative financial instruments typically include financial price swaps, basis swaps, costless price collars and call options. Under the terms of the price swaps, Devon receives a fixed price for its production and pays a variable market price to the contract counterparty. For the basis swaps, Devon receives a fixed differential between two regional index prices and pays a variable differential on the same two index prices to the contract counterparty. The price collars set a floor and ceiling price for the hedged production. If the applicable monthly price indices are outside of the ranges set by the floor and ceiling prices in the various collars, Devon will cash-settle the difference with the counterparty to the collars. The call options give counterparties the right to purchase production at a predetermined price.
Devon periodically enters into interest rate swaps to manage its exposure to interest rate volatility and foreign exchange forward contracts to manage its exposure to fluctuations in the U.S. and Canadian dollar exchange rates. As of December 31, 2016, Devon did not have any open foreign exchange contracts.
All derivative financial instruments are recognized at their current fair value as either assets or liabilities in the balance sheet. Changes in the fair value of these derivative financial instruments are recorded in earnings unless specific hedge accounting criteria are met. For derivative financial instruments held during the three-year period ended December 31, 2016, Devon chose not to meet the necessary criteria to qualify its derivative financial instruments for hedge accounting treatment. Cash settlements with counterparties on Devon’s derivative financial instruments are also recorded in earnings. Cash settlements that Devon is entitled to are accrued for in other current assets in the accompanying consolidated balance sheets. As of December 31, 2015, Devon accrued $236 million that it received in January 2016 related to cash settlements.
By using derivative financial instruments to hedge exposures to changes in commodity prices, interest rates and foreign currency rates, 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 Devon’s policy to enter into derivative contracts only with investment-grade rated counterparties deemed by management to be competent and competitive market makers. Additionally, Devon’s derivative contracts generally require cash collateral to be posted if either its or the counterparty’s credit rating falls below certain credit rating levels. As of December 31, 2016, Devon held no collateral from counterparties. As of December 31, 2015, Devon held $75 million of cash collateral, which represented the estimated fair value of certain derivative positions in excess of Devon’s credit guidelines. The collateral is reported in other current liabilities in the accompanying consolidated balance sheets. As a result of ratings downgrades for Devon during 2016, we were required to post $17 million of cash collateral under certain of our derivative contracts. The collateral is reported in other current assets in the accompanying December 31, 2016 consolidated balance sheet. In January 2017, this collateral was deemed to be no longer required and was returned to Devon. As of the date of this report, Devon has no cash collateral held by its counterparties.
General and Administrative Expenses
G&A is reported net of amounts reimbursed by working interest owners of the oil and gas properties operated by Devon and net of amounts capitalized pursuant to the full cost method of accounting.
Share-Based Compensation
Independent of EnLink, Devon grants share-based awards to members of its Board of Directors and select employees. EnLink and the General Partner also grant share-based awards to members of its Board of Directors and select employees. All such awards are measured at fair value on the date of grant and are generally recognized as a component of G&A in the accompanying consolidated comprehensive statements of earnings over the applicable requisite service periods. As a result of Devon’s restructuring activity discussed in Note 6, certain share-based awards were accelerated and recognized as a component of restructuring costs in the accompanying consolidated comprehensive statements of earnings.
Generally, Devon uses new shares from approved incentive programs to grant share-based awards and to issue shares upon stock option exercises. Shares repurchased under approved programs are available to be issued as part of Devon’s share-based awards. However, Devon has historically canceled these shares upon repurchase.
Income Taxes
Devon is subject to current income taxes assessed by the federal and various state jurisdictions in the U.S. and by other foreign jurisdictions. In addition, Devon accounts for deferred income taxes related to these jurisdictions using the asset and liability method. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences and carryforwards are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
Deferred tax assets are also recognized for the future tax benefits attributable to the expected utilization of existing tax net operating loss carryforwards and other types of carryforwards. If the future utilization of some portion of the deferred tax assets is determined to be unlikely, a valuation allowance is provided to reduce the recorded tax benefits from such assets. Devon periodically weighs the positive and negative evidence to determine if it is more likely than not that some or all of the deferred tax assets will be realized. Forming a conclusion that a valuation allowance is not required is difficult when there is negative evidence, such as cumulative losses in recent years. See Note 7 for further discussion.
Devon does not recognize U.S. deferred income taxes on the unremitted earnings of its foreign subsidiaries that are deemed to be indefinitely reinvested. When such earnings are no longer deemed indefinitely reinvested, Devon recognizes the appropriate deferred, or even current, income tax liabilities.
Devon recognizes the financial statement effects of tax positions when it is more likely than not, based on the technical merits, that the position will be sustained upon examination by a taxing authority. Recognized tax positions are initially and subsequently measured as the largest amount of tax benefit that is more likely than not of being realized upon ultimate settlement with a taxing authority. Liabilities for unrecognized tax benefits related to such tax positions are included in other long-term liabilities unless the tax position is expected to be settled within the upcoming year, in which case the liabilities are included in other current liabilities. Interest and penalties related to unrecognized tax benefits are included in current income tax expense.
Devon estimates its annual effective income tax rate in recording its 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 period in which they occur.
Net Earnings (Loss) Per Share Attributable to Devon
Devon’s basic earnings per share amounts have been computed based on the average number of shares of common stock outstanding for the period. Basic earnings per share includes the effect of participating securities, which primarily consist of Devon’s outstanding restricted stock awards, as well as performance-based restricted stock awards that have met the requisite performance targets. Diluted earnings per share is calculated using the treasury stock method to reflect the assumed issuance of common shares for all potentially dilutive securities. Such securities primarily consist of outstanding stock options.
Cash and Cash Equivalents
Devon considers all highly liquid investments with original contractual maturities of three months or less to be cash equivalents.
Accounts Receivable
Devon’s accounts receivable balance primarily consists of oil and gas sales receivables, marketing and midstream revenue receivables and joint interest receivables for which Devon does not require collateral security. Devon has established an allowance for bad debts equal to the estimable portions of accounts receivable for which failure to collect is considered probable. When a portion of the receivable is deemed uncollectible, the write-off is made against the allowance.
Property and Equipment
Devon follows the full cost method of accounting for its oil and gas properties. Accordingly, all costs incidental to the acquisition, exploration and development of oil and gas properties, including costs of undeveloped leasehold, dry holes and leasehold equipment, are capitalized. Internal costs incurred that are directly identified with acquisition, exploration and development activities undertaken by Devon for its own account, and that are not related to production, general corporate overhead or similar activities, are also capitalized. Interest costs incurred and attributable to unproved oil and gas properties under current evaluation and major development projects of oil and gas properties are also capitalized. All costs related to production activities, including workover costs incurred solely to maintain or increase levels of production from an existing completion interval, are charged to expense as incurred.
Capitalized costs are depleted by an equivalent unit-of-production method, converting gas to oil at the ratio of six Mcf of gas to one Bbl of oil. Depletion is calculated using the capitalized costs, including estimated asset retirement costs, plus the estimated future expenditures (based on current costs) to be incurred in developing proved reserves, net of estimated salvage values.
Costs associated with unproved properties are excluded from the depletion calculation until it is determined whether or not proved reserves can be assigned to such properties. Devon assesses its unproved properties for impairment quarterly. Significant unproved properties are assessed individually. Costs of insignificant unproved properties are transferred into the depletion calculation over their respective holding periods generally ranging from three to four years.
Sales or dispositions of oil and gas properties are generally accounted for as adjustments to capitalized costs with no gain or loss recognized. However, if a disposition or series of dispositions occurring in a quarterly reporting period significantly alters the relationship between capitalized costs and proved reserves in a particular country, a gain or loss is recognized. As discussed more fully in Note 2, the 2014 and 2016 divestitures of certain Canadian and U.S. non-core upstream assets significantly altered such relationship, and Devon recognized gains on these transactions. These gains are classified as asset dispositions and other in the accompanying consolidated statements of earnings. Furthermore, upon recognizing the gain on the 2016 divestitures and to be more consistent with industry practice, Devon began presenting gains on asset sales in the total revenues and other section of the accompanying consolidated statements of earnings, and has reclassified the 2014 gain on asset sales of $1.1 billion from operating expenses to total revenues and other to reflect consistent financial statement presentation.
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. The estimated future net revenues exclude future cash outflows associated with settling asset retirement obligations included in the net book value of oil and gas properties.
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. Prices are held constant indefinitely and are not changed except where different prices are fixed and determinable from applicable contracts for the remaining term of those contracts, including derivative contracts in place that qualify for hedge accounting treatment. None of Devon’s derivative contracts held during the three-year period ended December 31, 2016 qualified for hedge accounting treatment.
Any excess of the net book value, less related deferred taxes, over the ceiling is written off as an expense. An expense recorded in one period may not be reversed in a subsequent period even though higher commodity prices may have increased the ceiling applicable to the subsequent period.
Costs for midstream assets that are in use are depreciated over the assets’ estimated useful lives, using either the unit-of-production or straight-line method. Depreciation and amortization of other property and equipment, including corporate and leasehold improvements, are provided using the straight-line method based on estimated useful lives ranging from three to 60 years. Interest costs incurred and attributable to major midstream and corporate construction projects are also capitalized.
Devon recognizes liabilities for retirement obligations associated with tangible long-lived assets, such as producing well sites and midstream pipelines and processing plants when there is a legal obligation associated with the retirement of such assets and the amount can be reasonably estimated. The initial measurement of an asset retirement obligation is recorded as a liability at its fair value, with an offsetting asset retirement cost recorded as an increase to the associated property and equipment on the consolidated balance sheet. When the assumptions used to estimate a recorded asset retirement obligation change, a revision is recorded to both the asset retirement obligation and the asset retirement cost. Devon’s asset retirement obligations include estimated environmental remediation costs which arise from normal operations and are associated with the retirement of such long-lived assets. The asset retirement cost is depreciated using a systematic and rational method similar to that used for the associated property and equipment.
Goodwill
Goodwill represents the excess of the purchase price of business combinations over the fair value of the net assets acquired and is tested for impairment annually, or more frequently if events or changes in circumstances dictate that the carrying value of goodwill may not be recoverable. Such test includes an assessment of qualitative and quantitative factors. The impairment test requires allocating goodwill and all other assets and liabilities to assigned reporting units. The fair value of each reporting unit is estimated and compared to the net book value of the reporting unit. If the estimated fair value of the reporting unit is less than the net book value, including goodwill, then the goodwill is written down to the implied fair value of the goodwill through a charge to expense. Because quoted market prices are not available for Devon’s reporting units, the fair values of the reporting units are estimated based upon several valuation analyses, including comparable companies, comparable transactions and premiums paid.
Devon and EnLink performed annual impairment tests of goodwill in the fourth quarters of 2016, 2015 and 2014. No impairment write-down was required as a result of the annual tests in 2016; however, sustained weakness in the overall energy sector driven by low commodity prices, together with a decline in the EnLink unit price, caused a change in circumstances warranting an interim impairment test and write-down for certain of EnLink’s reporting units in the first quarter of 2016. Write-downs were also required in 2015 for certain EnLink reporting units and in 2014 for Devon’s Canadian reporting unit based on interim and annual impairment tests. See Note 12 for further discussion.
Intangible Assets
Unamortized capitalized intangible assets, consisting of EnLink customer relationships, are presented in other long-term assets in the accompanying consolidated balance sheets. These assets are amortized on a straight-line basis over the expected periods of benefits, which range from 10-20 years. During 2016 and 2015, EnLink’s customer relationships were also evaluated for impairment, and in 2015, a portion of these intangible assets was considered impaired. See Note 12 for further discussion.
Commitments and Contingencies
Liabilities for loss contingencies arising from claims, assessments, litigation or other sources are recorded when it is probable that a liability has been incurred and the amount can be reasonably estimated. Liabilities for environmental remediation or restoration claims resulting from improper operation of assets are recorded when it is probable that obligations have been incurred and the amounts can be reasonably estimated. Expenditures related to such environmental matters are expensed or capitalized in accordance with Devon’s accounting policy for property and equipment.
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, Devon’s 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 Devon’s financial position or results of operations after consideration of recorded accruals. Actual amounts could differ materially from management’s estimates.
Fair Value Measurements
Certain of Devon’s assets and liabilities are measured at fair value at each reporting date. Fair value represents the price that would be received to sell the asset or paid to transfer the liability in an orderly transaction between market participants. This price is commonly referred to as the “exit price.” Fair value measurements are classified according to a hierarchy that prioritizes the inputs underlying the valuation techniques. This hierarchy consists of three broad levels:
|
• |
Level 1 – Inputs consist of unadjusted quoted prices in active markets for identical assets and liabilities and have the highest priority. When available, Devon measures fair value using Level 1 inputs because they generally provide the most reliable evidence of fair value. |
|
• |
Level 2 – Inputs consist of quoted prices that are generally observable for the asset or liability. Common examples of Level 2 inputs include quoted prices for similar assets and liabilities in active markets or quoted prices for identical assets and liabilities in markets not considered to be active. |
|
• |
Level 3 – Inputs are not observable from objective sources and have the lowest priority. The most common Level 3 fair value measurement is an internally developed cash flow model. |
Foreign Currency Translation Adjustments
The U.S. dollar is the functional currency for Devon’s consolidated operations except its Canadian subsidiaries, which use the Canadian dollar as the 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. Translation adjustments have no effect on net income and are included in accumulated other comprehensive earnings in stockholders’ equity.
Noncontrolling Interests
Noncontrolling interests represent third-party ownership in the net assets of Devon’s consolidated subsidiaries and are presented as a component of equity. Changes in Devon’s ownership interests in subsidiaries that do not result in deconsolidation are recognized in equity.
Recently Adopted Accounting Standards
In January 2016, Devon adopted 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 to be presented on the balance sheet as a direct deduction from the carrying amount of that debt liability rather than as an asset. As a result of the adoption, Devon reclassified unamortized debt issuance costs of $81 million as of December 31, 2015 from other long-term assets to a reduction of long-term debt on the consolidated balance sheets.
The FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. Its objective is to clarify guidance and eliminate diversity in practice of classification on certain cash receipts and payments in the statement of cash flows. Devon early adopted this ASU as of September 30, 2016 using a retrospective transition method. As a result of the adoption, Devon has classified $265 million of debt retirement payments as cash flows from financing activities in the accompanying 2016 consolidated statement of cash flows and has reclassified $40 million of debt retirement payments previously classified as cash flows from operating activities to cash flows from financing activities in the accompanying 2014 consolidated statement of cash flows.
The FASB issued ASU 2014-15, Presentation of Financial Statements – Going Concern (Subtopic 205-40): Disclosures of Uncertainties about an Entity’s Ability to Continue as a Going Concern. Its objective is to provide guidance about management’s responsibility to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the entity’s ability to continue as a going concern. Certain disclosures are required should substantial doubt exist. This evaluation is performed each annual and interim reporting period to assess conditions or events within one year after the date that the financial statements are issued. This ASU was effective for Devon beginning December 31, 2016; however, no additional disclosures as contemplated by this ASU were warranted.
Recently Issued Accounting Standards
The FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606). This ASU will supersede the revenue recognition requirements in Topic 605, Revenue Recognition and industry-specific guidance in Subtopic 932-605, Extractive Activities – Oil and Gas – Revenue Recognition. 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. The effective date for ASU 2014-09 was delayed through the issuance of ASU 2015-14, Revenue from Contracts with Customers – Deferral of the Effective Date, to annual and interim periods beginning in 2018, with early adoption permitted in 2017. The ASU is required to be adopted using either the retrospective transition method, which requires restating previously reported results or the cumulative effect (modified retrospective) transition method, which utilizes a cumulative-effect adjustment to retained earnings in the period of adoption to account for prior period effects rather than restating previously reported results. Devon intends to use the cumulative effect transition method. Based on current evaluations to-date, Devon does not anticipate this ASU will have a material impact on its balance sheet or related consolidated statement of earnings, stockholders’ equity or cash flows. Devon is continuing to evaluate the disclosure requirements of this ASU and has begun transitioning to the implementation phase of the adoption. Devon does not plan on early adopting this ASU.
The FASB issued ASU 2016-02, Leases (Topic 842). This ASU will supersede the lease requirements in Topic 840, Leases. Its objective is to increase transparency and comparability among organizations. This ASU provides guidance requiring lessees to recognize most leases on their balance sheet. Lessor accounting does not significantly change, except for some changes made to align with new revenue recognition requirements. This ASU is effective for Devon beginning January 1, 2019 and will be applied using a modified retrospective transition method, which requires applying the new guidance to leases that exist or are entered into after the beginning of the earliest period in the financial statements. Early adoption is permitted. Devon is continuing to evaluate the impact this ASU will have on its consolidated financial statements and related disclosures and does not plan on early adopting.
The FASB issued ASU 2016-09, Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. Its objective is to simplify several aspects of the accounting for share-based payments, and associated income taxes, statutory withholding and forfeitures. Classification of these aspects on the statement of cash flows is also addressed. Devon adopted this ASU as of January 1, 2017. For recording periods following adoption, Devon will make certain income tax presentation changes, most notably prospectively presenting excess tax benefits as income tax expense in the consolidated comprehensive statements of earnings and as operating cash flows in the consolidated statements of cash flows. While Devon does not expect that these changes will materially impact its consolidated financial statements and related disclosures, the adoption of this ASU could result in increased volatility in income tax expense and net earnings in Devon’s financial statements.
The FASB issued ASU No. 2016-13, Credit Losses, Measurement of Credit Losses on Financial Instruments. This ASU changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The standard will replace today’s incurred loss approach with an expected loss model for instruments measured at amortized cost. Entities will apply the standard’s provisions as a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. This ASU is effective for Devon beginning January 1, 2020, with early adoption permitted. Devon is evaluating the impact this ASU will have on its consolidated financial statements and related disclosures.
|
A summary of the gain computation follows.
|
|
Three Months Ended September 30, 2016 |
|
|
|
|
(Millions) |
|
|
Proceeds received, net of purchase price adjustments and selling costs |
|
$ |
1,653 |
|
Asset retirement obligation assumed by purchasers |
|
|
250 |
|
Total consideration received |
|
|
1,903 |
|
|
|
|
|
|
Allocated oil and gas property basis sold |
|
|
355 |
|
Allocated goodwill |
|
|
197 |
|
Total assets sold |
|
|
552 |
|
|
|
|
|
|
Gains on asset sales |
|
$ |
1,351 |
|
Crosstex Energy, Inc. outstanding common shares: |
|
|
|
|
|
Held by public shareholders |
|
|
48.0 |
|
|
Restricted shares |
|
|
0.4 |
|
|
Total subject to conversion |
|
|
48.4 |
|
|
Exchange ratio |
|
|
1.0 |
|
x |
Converted shares |
|
|
48.4 |
|
|
Crosstex Energy, Inc. common share price (1) |
|
$ |
37.60 |
|
|
Crosstex Energy, Inc. consideration |
|
$ |
1,823 |
|
|
Fair value of noncontrolling interest in E2 (2) |
|
|
18 |
|
|
Total Crosstex Energy, Inc. consideration and fair value of noncontrolling interests |
|
$ |
1,841 |
|
|
Crosstex Energy, LP outstanding units: |
|
|
|
|
|
Common units held by public unitholders |
|
|
75.1 |
|
|
Preferred units held by third party (3) |
|
|
17.1 |
|
|
Restricted units |
|
|
0.4 |
|
|
Total |
|
|
92.6 |
|
|
Crosstex Energy, LP common unit price (4) |
|
$ |
30.51 |
|
|
Crosstex Energy, LP common units value |
|
$ |
2,825 |
|
|
Crosstex Energy, LP outstanding unit options value |
|
|
4 |
|
|
Total fair value of noncontrolling interests in the Crosstex Energy, LP (4) |
|
|
2,829 |
|
|
Total consideration and fair value of noncontrolling interests |
|
$ |
4,670 |
|
|
(1) |
The final purchase price is based on the fair value of Crosstex Energy, Inc.’s common shares as of the closing date, March 7, 2014. |
(2) |
Represents the value of noncontrolling interests related to the General Partner’s equity investment in E2. |
(3) |
Crosstex Energy, LP converted the preferred units to common units in February 2014. |
(4) |
The final purchase price is based on the fair value of Crosstex Energy, LP’s common units as of the closing date, March 7, 2014. |
Assets acquired: |
|
|
|
|
Current assets |
|
$ |
437 |
|
Property, plant and equipment |
|
|
2,438 |
|
Intangible assets |
|
|
569 |
|
Equity investment |
|
|
222 |
|
Goodwill (1) |
|
|
3,283 |
|
Other long-term assets |
|
|
1 |
|
Liabilities assumed: |
|
|
|
|
Current liabilities |
|
|
(515 |
) |
Long-term debt |
|
|
(1,454 |
) |
Deferred income taxes |
|
|
(210 |
) |
Other long-term liabilities |
|
|
(101 |
) |
Total purchase price |
|
$ |
4,670 |
|
(1) |
Goodwill is the excess of the consideration transferred over the net assets recognized and represents the future economic benefits arising from other assets acquired that could not be individually identified and separately recognized. Goodwill is not amortized and is not deductible for tax purposes. |
The following unaudited pro forma financial information has been prepared assuming both the EnLink formation and the GeoSouthern acquisition occurred on January 1, 2014. The pro forma information 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 dates indicated. In addition, they do not project Devon’s results of operations for any future period.
|
|
Year Ended December 31, 2014 |
|
|
|
|
(Millions) |
|
|
Total operating revenues |
|
$ |
20,213 |
|
Net earnings |
|
$ |
1,716 |
|
Noncontrolling interests |
|
$ |
97 |
|
Net earnings attributable to Devon |
|
$ |
1,619 |
|
Net earnings per common share attributable to Devon |
|
$ |
3.94 |
|
|
|
|
|
Purchase Price (Millions) |
|
|
Allocation (Millions) |
|
||||||||||||||||||
Date |
|
Acquiree |
|
Cash |
|
|
EnLink Units |
|
|
PP&E |
|
|
Goodwill |
|
|
Intangibles |
|
|
Other |
|
||||||
January 2015 |
|
LPC |
|
$ |
108 |
|
|
|
— |
|
|
$ |
30 |
|
|
$ |
30 |
|
|
$ |
43 |
|
|
$ |
5 |
|
March 2015 |
|
Coronado |
|
$ |
240 |
|
|
$ |
360 |
|
|
$ |
302 |
|
|
$ |
18 |
|
|
$ |
281 |
|
|
$ |
(1 |
) |
October 2015 |
|
Matador |
|
$ |
141 |
|
|
|
— |
|
|
$ |
36 |
|
|
$ |
11 |
|
|
$ |
99 |
|
|
$ |
(5) |
|
|
The following table presents the net gains and losses by derivative financial instrument type followed by the corresponding individual consolidated comprehensive statements of earnings caption.
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
Commodity derivatives: |
|
(Millions) |
|
|||||||||
Oil, gas and NGL derivatives |
|
$ |
(201 |
) |
|
$ |
503 |
|
|
$ |
1,989 |
|
Marketing and midstream revenues |
|
|
(13 |
) |
|
|
9 |
|
|
|
22 |
|
Interest rate derivatives: |
|
|
|
|
|
|
|
|
|
|
|
|
Other nonoperating items |
|
|
(19 |
) |
|
|
(20 |
) |
|
|
(1 |
) |
Foreign currency derivatives: |
|
|
|
|
|
|
|
|
|
|
|
|
Other nonoperating items |
|
|
(153 |
) |
|
|
246 |
|
|
|
60 |
|
Net gains (losses) recognized |
|
$ |
(386 |
) |
|
$ |
738 |
|
|
$ |
2,070 |
|
The following table presents the derivative fair values by derivative financial instrument type followed by the corresponding individual consolidated balance sheet caption.
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
||
|
|
(Millions) |
|
|||||
Commodity derivative assets: |
|
|
|
|
|
|
|
|
Other current assets |
|
$ |
9 |
|
|
$ |
34 |
|
Other long-term assets |
|
|
1 |
|
|
|
1 |
|
Interest rate derivative assets: |
|
|
|
|
|
|
|
|
Other current assets |
|
|
1 |
|
|
|
1 |
|
Other long-term assets |
|
|
— |
|
|
|
1 |
|
Foreign currency derivative assets: |
|
|
|
|
|
|
|
|
Other current assets |
|
|
— |
|
|
|
8 |
|
Total derivative assets |
|
$ |
11 |
|
|
$ |
45 |
|
|
|
|
|
|
|
|
|
|
Commodity derivative liabilities: |
|
|
|
|
|
|
|
|
Other current liabilities |
|
$ |
187 |
|
|
$ |
14 |
|
Other long-term liabilities |
|
|
16 |
|
|
|
4 |
|
Interest rate derivative liabilities: |
|
|
|
|
|
|
|
|
Other long-term liabilities |
|
|
41 |
|
|
|
22 |
|
Foreign currency derivative liabilities: |
|
|
|
|
|
|
|
|
Other current liabilities |
|
|
— |
|
|
|
8 |
|
Total derivative liabilities |
|
$ |
244 |
|
|
$ |
48 |
|
Notional |
|
|
Rate Received |
|
|
Rate Paid |
|
|
Expiration |
|||
(Millions) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
750 |
|
|
Three Month LIBOR |
|
|
|
2.98% |
|
|
December 2048 (1) |
|
$ |
100 |
|
|
|
1.76% |
|
|
Three Month LIBOR |
|
|
January 2019 |
(1) |
Mandatory settlement in December 2018. |
|
|
Price Swaps |
|
|
Price Collars |
|
||||||||||||||
Period |
|
Volume (Bbls/d) |
|
|
Weighted Average Price ($/Bbl) |
|
|
Volume (Bbls/d) |
|
|
Weighted Average Floor Price ($/Bbl) |
|
|
Weighted Average Ceiling Price ($/Bbl) |
|
|||||
Q1-Q4 2017 |
|
|
72,527 |
|
|
$ |
54.32 |
|
|
|
53,245 |
|
|
$ |
45.16 |
|
|
$ |
57.97 |
|
Q1-Q4 2018 |
|
|
2,600 |
|
|
$ |
53.38 |
|
|
|
6,189 |
|
|
$ |
46.97 |
|
|
$ |
56.97 |
|
|
|
Oil Basis Swaps |
|
|||||||
Period |
|
Index |
|
Volume (Bbls/d) |
|
|
Weighted Average Differential to WTI ($/Bbl) |
|
||
Q1-Q4 2017 |
|
Midland Sweet |
|
|
10,000 |
|
|
$ |
(0.43 |
) |
|
|
Price Swaps |
|
|
Price Collars |
|
||||||||||||||
Period |
|
Volume (MMBtu/d) |
|
|
Weighted Average Price ($/MMBtu) |
|
|
Volume (MMBtu/d) |
|
|
Weighted Average Floor Price ($/MMBtu) |
|
|
Weighted Average Ceiling Price ($/MMBtu) |
|
|||||
Q1-Q4 2017 |
|
|
189,753 |
|
|
$ |
3.13 |
|
|
|
335,274 |
|
|
$ |
2.97 |
|
|
$ |
3.38 |
|
Q1-Q4 2018 |
|
|
29,705 |
|
|
$ |
3.17 |
|
|
|
19,110 |
|
|
$ |
3.20 |
|
|
$ |
3.50 |
|
|
|
Natural Gas Basis Swaps |
|
|||||||
Period |
|
Index |
|
Volume (MMBtu/d) |
|
|
Weighted Average Differential to Henry Hub ($/MMBtu) |
|
||
Q1-Q4 2017 |
|
Panhandle Eastern Pipe Line |
|
|
150,000 |
|
|
$ |
(0.34 |
) |
Q1-Q4 2017 |
|
El Paso Natural Gas |
|
|
80,000 |
|
|
$ |
(0.13 |
) |
Q1-Q4 2017 |
|
Houston Ship Channel |
|
|
35,000 |
|
|
$ |
0.06 |
|
Q1-Q4 2017 |
|
Transco Zone 4 |
|
|
205,000 |
|
|
$ |
0.03 |
|
Q1 2018 |
|
Panhandle Eastern Pipe Line |
|
|
50,000 |
|
|
$ |
(0.29 |
) |
Period |
|
Product |
|
Volume (Total) |
|
Weighted Average Price Paid |
|
Weighted Average Price Received |
|||
Q1 2017-Q4 2017 |
|
Propane |
|
|
434 |
|
MBbls |
|
Index |
|
$0.55/gal |
Q1 2017-Q4 2017 |
|
Normal Butane |
|
|
161 |
|
MBbls |
|
Index |
|
$0.70/gal |
Q1 2017-Q4 2017 |
|
Natural Gas |
|
|
21,685 |
|
MMBtu/d |
|
Index |
|
$3.14/MMbtu |
|
The following table presents the asset impairments recognized in 2016, 2015 and 2014.
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
|
|
(Millions) |
|
|||||||||
U.S. oil and gas assets |
|
$ |
2,809 |
|
|
$ |
17,992 |
|
|
$ |
— |
|
Canada oil and gas assets |
|
|
1,291 |
|
|
|
1,257 |
|
|
|
— |
|
Canada goodwill |
|
|
— |
|
|
|
— |
|
|
|
1,941 |
|
EnLink goodwill |
|
|
873 |
|
|
|
1,328 |
|
|
|
— |
|
EnLink other intangible assets |
|
|
— |
|
|
|
223 |
|
|
|
— |
|
Other assets |
|
|
2 |
|
|
|
20 |
|
|
|
12 |
|
Total asset impairments |
|
$ |
4,975 |
|
|
$ |
20,820 |
|
|
$ |
1,953 |
|
|
|
|
Other |
|
|
Other |
|
|
|
|
|
||
|
|
Current |
|
|
Long-term |
|
|
|
|
|
||
|
|
Liabilities |
|
|
Liabilities |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Balance as of December 31, 2014 |
|
$ |
13 |
|
|
$ |
7 |
|
|
$ |
20 |
|
Changes related to prior years' restructurings |
|
|
— |
|
|
|
56 |
|
|
|
56 |
|
Balance as of December 31, 2015 |
|
$ |
13 |
|
|
$ |
63 |
|
|
$ |
76 |
|
Changes due to 2016 workforce reductions |
|
|
29 |
|
|
|
6 |
|
|
|
35 |
|
Changes related to prior years' restructurings |
|
|
6 |
|
|
|
(7 |
) |
|
|
(1 |
) |
Balance as of December 31, 2016 |
|
$ |
48 |
|
|
$ |
62 |
|
|
$ |
110 |
|
|
|
Year Ended December 31, 2016 |
|
|
|
|
(Millions) |
|
|
2016 reduction in workforce: |
|
|
|
|
Employee related costs |
|
$ |
227 |
|
Lease obligations |
|
|
20 |
|
Asset impairments |
|
|
3 |
|
Transaction costs |
|
|
17 |
|
Restructuring and transaction costs |
|
$ |
267 |
|
|
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
|
|
(Millions) |
|
|||||||||
Current income tax expense (benefit): |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. federal |
|
$ |
5 |
|
|
$ |
(243 |
) |
|
$ |
152 |
|
Various states |
|
|
(11 |
) |
|
|
(8 |
) |
|
|
18 |
|
Canada and various provinces |
|
|
106 |
|
|
|
14 |
|
|
|
307 |
|
Total current tax expense (benefit) |
|
|
100 |
|
|
|
(237 |
) |
|
|
477 |
|
Deferred income tax expense (benefit): |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. federal |
|
|
(3 |
) |
|
|
(5,033 |
) |
|
|
1,610 |
|
Various states |
|
|
— |
|
|
|
(336 |
) |
|
|
93 |
|
Canada and various provinces |
|
|
(270 |
) |
|
|
(459 |
) |
|
|
188 |
|
Total deferred tax expense (benefit) |
|
|
(273 |
) |
|
|
(5,828 |
) |
|
|
1,891 |
|
Total income tax expense (benefit) |
|
$ |
(173 |
) |
|
$ |
(6,065 |
) |
|
$ |
2,368 |
|
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
|
|
(Millions) |
|
|||||||||
Total income tax expense (benefit) |
|
$ |
(173 |
) |
|
$ |
(6,065 |
) |
|
$ |
2,368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. statutory income tax rate |
|
|
35 |
% |
|
|
35 |
% |
|
|
35 |
% |
Deferred tax asset valuation allowance |
|
|
(22 |
%) |
|
|
(4 |
%) |
|
|
0 |
% |
Non-deductible goodwill and intangible impairment |
|
|
(8 |
%) |
|
|
(2 |
%) |
|
|
23 |
% |
Change in unrecognized tax benefits |
|
|
(2 |
%) |
|
|
0 |
% |
|
|
1 |
% |
Taxation on Canadian operations |
|
|
(3 |
%) |
|
|
(1 |
%) |
|
|
(4 |
%) |
State income taxes |
|
|
1 |
% |
|
|
1 |
% |
|
|
2 |
% |
Other |
|
|
3 |
% |
|
|
0 |
% |
|
|
1 |
% |
Effective income tax rate |
|
|
4 |
% |
|
|
29 |
% |
|
|
58 |
% |
|
|
December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
|
|
(Millions) |
|
|||||
Deferred tax assets: |
|
|
|
|
|
|
|
|
Property and equipment |
|
$ |
685 |
|
|
$ |
490 |
|
Asset retirement obligations |
|
|
488 |
|
|
|
485 |
|
Accrued liabilities |
|
|
130 |
|
|
|
160 |
|
Net operating loss carryforwards |
|
|
777 |
|
|
|
175 |
|
Pension benefit obligations |
|
|
98 |
|
|
|
106 |
|
Other |
|
|
203 |
|
|
|
162 |
|
Total deferred tax assets before valuation allowance |
|
|
2,381 |
|
|
|
1,578 |
|
Less: valuation allowance |
|
|
(1,666 |
) |
|
|
(967 |
) |
Net deferred tax assets |
|
|
715 |
|
|
|
611 |
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
Property and equipment |
|
|
(884 |
) |
|
|
(1,187 |
) |
Long-term debt |
|
|
(53 |
) |
|
|
(36 |
) |
Other |
|
|
(426 |
) |
|
|
(271 |
) |
Total deferred tax liabilities |
|
|
(1,363 |
) |
|
|
(1,494 |
) |
Net deferred tax liability |
|
$ |
(648 |
) |
|
$ |
(883 |
) |
|
|
December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
|
|
(Millions) |
|
|||||
Balance at beginning of year |
|
$ |
131 |
|
|
$ |
241 |
|
Tax positions taken in prior periods |
|
|
36 |
|
|
|
(19 |
) |
Tax positions taken in current year |
|
|
— |
|
|
|
31 |
|
Accrual of interest related to tax positions taken |
|
|
39 |
|
|
|
(5 |
) |
Settlements |
|
|
— |
|
|
|
(108 |
) |
Lapse of statute of limitations |
|
|
(5 |
) |
|
|
— |
|
Foreign currency translation |
|
|
1 |
|
|
|
(9 |
) |
Balance at end of year |
|
$ |
202 |
|
|
$ |
131 |
|
Jurisdiction |
|
Tax Years Open |
U.S. Federal |
|
2012-2016 |
Various U.S. states |
|
2010-2016 |
Canada Federal |
|
2003-2016 |
Various Canadian provinces |
|
2003-2016 |
|
|
|
|
|
|||||||||||
|
|
Year Ended December 31, |
|
|||||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||||
|
|
(Millions) |
|
|||||||||||
Foreign currency translation: |
|
|
|
|
|
|
|
|
|
|
|
|
||
Beginning accumulated foreign currency translation |
|
$ |
424 |
|
|
$ |
983 |
|
|
$ |
1,448 |
|
||
Change in cumulative translation adjustment |
|
|
45 |
|
|
|
(621 |
) |
|
|
(499 |
) |
||
Income tax benefit (expense) |
|
|
(13 |
) |
|
|
62 |
|
|
|
34 |
|
||
Ending accumulated foreign currency translation |
|
|
456 |
|
|
|
424 |
|
|
|
983 |
|
||
Pension and postretirement benefit plans: |
|
|
|
|
|
|
|
|
|
|
|
|
||
Beginning accumulated pension and postretirement benefits |
|
|
(194 |
) |
|
|
(204 |
) |
|
|
(180 |
) |
||
Net actuarial loss and prior service cost arising in current year |
|
|
(28 |
) |
|
|
(5 |
) |
|
|
(57 |
) |
||
Recognition of net actuarial loss and prior service cost in earnings (1) |
|
|
26 |
|
|
|
21 |
|
|
|
20 |
|
||
Curtailment and settlement of pension benefits |
|
|
24 |
|
|
|
— |
|
|
|
— |
|
||
Income tax benefit (expense) |
|
|
— |
|
|
|
(6 |
) |
|
|
13 |
|
||
Ending accumulated pension and postretirement benefits |
|
|
(172 |
) |
|
|
(194 |
) |
|
|
(204 |
) |
||
Accumulated other comprehensive earnings, net of tax |
|
$ |
284 |
|
|
$ |
230 |
|
|
$ |
779 |
|
(1) |
These accumulated other comprehensive earnings components are included in the computation of net periodic benefit cost, which is a component of G&A on the accompanying consolidated comprehensive statements of earnings. See Note 16 for additional details. |
|
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
|
|
(Millions) |
|
|||||||||
Net change in working capital accounts, net of assets and liabilities assumed: |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
$ |
(176 |
) |
|
$ |
942 |
|
|
$ |
128 |
|
Income taxes receivable |
|
|
130 |
|
|
|
384 |
|
|
|
(467 |
) |
Other current assets |
|
|
215 |
|
|
|
(57 |
) |
|
|
(222 |
) |
Accounts payable |
|
|
(167 |
) |
|
|
(190 |
) |
|
|
(68 |
) |
Revenues and royalties payable |
|
|
96 |
|
|
|
(526 |
) |
|
|
133 |
|
Other current liabilities |
|
|
(106 |
) |
|
|
(864 |
) |
|
|
546 |
|
Net change in working capital |
|
$ |
(8 |
) |
|
$ |
(311 |
) |
|
$ |
50 |
|
Interest paid (net of capitalized interest) |
|
$ |
566 |
|
|
$ |
494 |
|
|
$ |
514 |
|
Income taxes paid (received) |
|
$ |
(159 |
) |
|
$ |
(279 |
) |
|
$ |
899 |
|
|
Components of accounts receivable include the following:
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
||
|
|
(Millions) |
|
|||||
Oil, gas and NGL sales |
|
$ |
487 |
|
|
$ |
362 |
|
Joint interest billings |
|
|
110 |
|
|
|
211 |
|
Marketing and midstream revenues |
|
|
708 |
|
|
|
520 |
|
Other |
|
|
69 |
|
|
|
30 |
|
Gross accounts receivable |
|
|
1,374 |
|
|
|
1,123 |
|
Allowance for doubtful accounts |
|
|
(18 |
) |
|
|
(18 |
) |
Net accounts receivable |
|
$ |
1,356 |
|
|
$ |
1,105 |
|
|
|
|
U.S. |
|
|
EnLink |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Balance as of December 31, 2014 |
|
$ |
2,618 |
|
|
$ |
3,685 |
|
|
$ |
6,303 |
|
Acquired during period |
|
|
— |
|
|
|
57 |
|
|
|
57 |
|
Impairment |
|
|
— |
|
|
|
(1,328 |
) |
|
|
(1,328 |
) |
Balance as of December 31, 2015 |
|
$ |
2,618 |
|
|
$ |
2,414 |
|
|
$ |
5,032 |
|
Acquired during period |
|
|
— |
|
|
|
2 |
|
|
|
2 |
|
Asset divestitures |
|
|
(197 |
) |
|
|
— |
|
|
|
(197 |
) |
Impairment |
|
|
— |
|
|
|
(873 |
) |
|
|
(873 |
) |
Balance as of December 31, 2016 |
|
$ |
2,421 |
|
|
$ |
1,543 |
|
|
$ |
3,964 |
|
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
||
|
|
(Millions) |
|
|||||
Customer relationships |
|
$ |
1,796 |
|
|
$ |
745 |
|
Accumulated amortization |
|
|
(172 |
) |
|
|
(55 |
) |
Net intangibles |
|
$ |
1,624 |
|
|
$ |
690 |
|
|
|
Texas |
|
|
Louisiana |
|
|
Oklahoma |
|
|
Crude and Condensate |
|
|
General Partner |
|
|
Total |
|
||||||||||||
|
|
(Millions) |
|
|||||||||||||||||||||||||||
Balance as of December 31, 2014 |
|
$ |
1,168 |
|
|
$ |
787 |
|
|
$ |
190 |
|
|
$ |
113 |
|
|
$ |
1,427 |
|
|
$ |
3,685 |
|
||||||
Acquired during period |
|
|
28 |
|
|
|
— |
|
|
|
— |
|
|
|
29 |
|
|
|
— |
|
|
|
57 |
|
||||||
Impairment |
|
|
(492 |
) |
|
|
(787 |
) |
|
|
— |
|
|
|
(49 |
) |
|
|
— |
|
|
|
(1,328 |
) |
||||||
Balance as of December 31, 2015 |
|
$ |
704 |
|
|
$ |
— |
|
|
$ |
190 |
|
|
$ |
93 |
|
|
$ |
1,427 |
|
|
$ |
2,414 |
|
||||||
Acquired during period |
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
||||||
Impairment |
|
|
(473 |
) |
|
|
— |
|
|
|
— |
|
|
|
(93 |
) |
|
|
(307 |
) |
|
|
(873 |
) |
||||||
Balance as of December 31, 2016 |
|
$ |
233 |
|
|
$ |
— |
|
|
$ |
190 |
|
|
$ |
— |
|
|
$ |
1,120 |
|
|
$ |
1,543 |
|
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
||
|
(Millions) |
|
|||||
Installment payment - see Note 2 |
$ |
249 |
|
|
$ |
— |
|
Derivative liabilities |
|
187 |
|
|
|
22 |
|
Accrued interest payable |
|
130 |
|
|
|
149 |
|
Restructuring liabilities |
|
48 |
|
|
|
13 |
|
Other |
|
452 |
|
|
|
466 |
|
Other current liabilities |
$ |
1,066 |
|
|
$ |
650 |
|
|
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
||
|
|
(Millions) |
|
|||||
Devon debt: |
|
|
|
|
|
|
|
|
Commercial paper |
|
$ |
— |
|
|
$ |
626 |
|
Floating rate due December 15, 2016 |
|
|
— |
|
|
|
350 |
|
8.25% due July 1, 2018 (1)(2) |
|
|
20 |
|
|
|
125 |
|
2.25% due December 15, 2018 (1) |
|
|
95 |
|
|
|
750 |
|
6.30% due January 15, 2019 (1) |
|
|
162 |
|
|
|
700 |
|
4.00% due July 15, 2021 |
|
|
500 |
|
|
|
500 |
|
3.25% due May 15, 2022 |
|
|
1,000 |
|
|
|
1,000 |
|
5.85% due December 15, 2025 (1) |
|
|
485 |
|
|
|
850 |
|
7.50% due September 15, 2027 (1)(2) |
|
|
73 |
|
|
|
150 |
|
7.875% due September 30, 2031 (1)(3) |
|
|
1,059 |
|
|
|
1,250 |
|
7.95% due April 15, 2032 (1) |
|
|
789 |
|
|
|
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 |
|
|
|
750 |
|
Net discount on debentures and notes |
|
|
(30 |
) |
|
|
(28 |
) |
Debt issuance costs |
|
|
(44 |
) |
|
|
(57 |
) |
Total Devon debt |
|
|
6,859 |
|
|
|
9,966 |
|
EnLink and General Partner debt: |
|
|
|
|
|
|
|
|
Credit facilities |
|
|
148 |
|
|
|
414 |
|
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 |
|
|
|
750 |
|
4.85% due July 15, 2026 |
|
|
500 |
|
|
|
— |
|
5.60% due April 1, 2044 |
|
|
350 |
|
|
|
350 |
|
5.05% due April 1, 2045 |
|
|
450 |
|
|
|
450 |
|
Net premium on debentures and notes |
|
|
9 |
|
|
|
13 |
|
Debt issuance costs |
|
|
(25 |
) |
|
|
(24 |
) |
Total EnLink and General Partner debt |
|
|
3,295 |
|
|
|
3,066 |
|
Total debt |
|
|
10,154 |
|
|
|
13,032 |
|
Less amount classified as short-term debt (4) |
|
|
— |
|
|
|
976 |
|
Total long-term debt |
|
$ |
10,154 |
|
|
$ |
12,056 |
|
(1) |
These senior notes were included in 2016 tender offer redemptions discussed below. |
(2) |
These instruments were assumed by Devon in April 2003 in conjunction with the merger with Ocean Energy. The fair value and effective rates of these 8.25% notes and 7.50% notes at the time assumed was $147 million and 5.5%, respectively, and $169 million and 6.5%, respectively. |
(3) |
Issued in October 2001, these are unsecured and unsubordinated obligations of Devon Financing, a wholly owned finance subsidiary of Devon. These instruments are fully and unconditionally guaranteed by Devon. |
(4) |
2015 short-term debt consists of commercial paper balances and floating rate debt that was retired upon maturity in December 2016. |
2017 |
|
$ |
— |
|
2018 |
|
|
115 |
|
2019 |
|
|
590 |
|
2020 |
|
|
120 |
|
2021 |
|
|
500 |
|
Thereafter |
|
|
8,919 |
|
Total |
|
$ |
10,244 |
|
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
|
|
(Millions) |
|
|||||||||
Devon net financing costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest based on debt outstanding |
|
$ |
488 |
|
|
$ |
450 |
|
|
$ |
468 |
|
Early retirement of debt |
|
|
269 |
|
|
|
— |
|
|
|
48 |
|
Capitalized interest |
|
|
(64 |
) |
|
|
(54 |
) |
|
|
(58 |
) |
Other |
|
|
21 |
|
|
|
14 |
|
|
|
15 |
|
Total Devon net financing costs |
|
|
714 |
|
|
|
410 |
|
|
|
473 |
|
EnLink net financing costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest based on debt outstanding |
|
|
144 |
|
|
|
115 |
|
|
|
64 |
|
Interest accretion on deferred installment payment |
|
|
52 |
|
|
|
— |
|
|
|
— |
|
Other |
|
|
(6 |
) |
|
|
(8 |
) |
|
|
(11 |
) |
Total EnLink net financing costs |
|
|
190 |
|
|
|
107 |
|
|
|
53 |
|
Total net financing costs |
|
$ |
904 |
|
|
$ |
517 |
|
|
$ |
526 |
|
|
|
|
Year Ended December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
|
|
(Millions) |
|
|||||
Asset retirement obligations as of beginning of period |
|
$ |
1,414 |
|
|
$ |
1,399 |
|
Liabilities incurred and assumed through acquisitions |
|
|
27 |
|
|
|
63 |
|
Liabilities settled and divested |
|
|
(324 |
) |
|
|
(89 |
) |
Revision of estimated obligation |
|
|
66 |
|
|
|
62 |
|
Accretion expense on discounted obligation |
|
|
75 |
|
|
|
75 |
|
Foreign currency translation adjustment |
|
|
14 |
|
|
|
(96 |
) |
Asset retirement obligations as of end of period |
|
|
1,272 |
|
|
|
1,414 |
|
Less current portion |
|
|
46 |
|
|
|
44 |
|
Asset retirement obligations, long-term |
|
$ |
1,226 |
|
|
$ |
1,370 |
|
|
|
|
Pension Benefits |
|
|
Postretirement Benefits |
|
||||||||||
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
|
|
(Millions) |
|
|||||||||||||
Change in benefit obligation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit obligation at beginning of year |
|
$ |
1,308 |
|
|
$ |
1,377 |
|
|
$ |
23 |
|
|
$ |
24 |
|
Service cost |
|
|
15 |
|
|
|
33 |
|
|
|
— |
|
|
|
1 |
|
Interest cost |
|
|
42 |
|
|
|
52 |
|
|
|
1 |
|
|
|
1 |
|
Actuarial loss (gain) |
|
|
63 |
|
|
|
(68 |
) |
|
|
(1 |
) |
|
|
(2 |
) |
Plan amendments |
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
Plan curtailments |
|
|
(31 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Plan settlements |
|
|
(94 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Foreign exchange rate changes |
|
|
1 |
|
|
|
(6 |
) |
|
|
— |
|
|
|
— |
|
Participant contributions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
Benefits paid |
|
|
(57 |
) |
|
|
(80 |
) |
|
|
(2 |
) |
|
|
(4 |
) |
Benefit obligation at end of year |
|
|
1,249 |
|
|
|
1,308 |
|
|
|
21 |
|
|
|
23 |
|
Change in plan assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets at beginning of year |
|
|
1,059 |
|
|
|
1,149 |
|
|
|
— |
|
|
|
— |
|
Actual return on plan assets |
|
|
61 |
|
|
|
(16 |
) |
|
|
— |
|
|
|
— |
|
Employer contributions |
|
|
16 |
|
|
|
11 |
|
|
|
2 |
|
|
|
2 |
|
Participant contributions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
Plan settlements |
|
|
(94 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Benefits paid |
|
|
(57 |
) |
|
|
(80 |
) |
|
|
(2 |
) |
|
|
(4 |
) |
Foreign exchange rate changes |
|
|
— |
|
|
|
(5 |
) |
|
|
— |
|
|
|
— |
|
Fair value of plan assets at end of year |
|
|
985 |
|
|
|
1,059 |
|
|
|
— |
|
|
|
— |
|
Funded status at end of year |
|
$ |
(264 |
) |
|
$ |
(249 |
) |
|
$ |
(21 |
) |
|
$ |
(23 |
) |
Amounts recognized in balance sheet: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other long-term assets |
|
$ |
3 |
|
|
$ |
2 |
|
|
$ |
— |
|
|
$ |
— |
|
Other current liabilities |
|
|
(13 |
) |
|
|
(12 |
) |
|
|
(3 |
) |
|
|
(3 |
) |
Other long-term liabilities |
|
|
(254 |
) |
|
|
(239 |
) |
|
|
(18 |
) |
|
|
(20 |
) |
Net amount |
|
$ |
(264 |
) |
|
$ |
(249 |
) |
|
$ |
(21 |
) |
|
$ |
(23 |
) |
Amounts recognized in accumulated other comprehensive earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net actuarial loss (gain) |
|
$ |
285 |
|
|
$ |
302 |
|
|
$ |
(11 |
) |
|
$ |
(11 |
) |
Prior service cost (credit) |
|
|
8 |
|
|
|
14 |
|
|
|
(5 |
) |
|
|
(6 |
) |
Total |
|
$ |
293 |
|
|
$ |
316 |
|
|
$ |
(16 |
) |
|
$ |
(17 |
) |
|
|
Pension Benefits |
|
|
Postretirement Benefits |
|
||||||||||||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
||||||
|
|
(Millions) |
|
|||||||||||||||||||||
Net periodic benefit cost: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service cost |
|
$ |
15 |
|
|
$ |
33 |
|
|
$ |
30 |
|
|
$ |
— |
|
|
$ |
1 |
|
|
$ |
1 |
|
Interest cost |
|
|
42 |
|
|
|
52 |
|
|
|
55 |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
Expected return on plan assets |
|
|
(55 |
) |
|
|
(58 |
) |
|
|
(54 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Curtailment and settlement expense |
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Recognition of net actuarial loss (gain) (1) |
|
|
25 |
|
|
|
20 |
|
|
|
18 |
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(1 |
) |
Recognition of prior service cost (1) |
|
|
3 |
|
|
|
4 |
|
|
|
4 |
|
|
|
(1 |
) |
|
|
(2 |
) |
|
|
(2 |
) |
Total net periodic benefit cost (2) |
|
|
30 |
|
|
|
51 |
|
|
|
54 |
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(1 |
) |
Other comprehensive loss (earnings): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actuarial loss (gain) arising in current year |
|
|
26 |
|
|
|
5 |
|
|
|
57 |
|
|
|
— |
|
|
|
(1 |
) |
|
|
— |
|
Prior service cost (credit) arising in current year |
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
Recognition of net actuarial loss, including settlement expense, in net periodic benefit cost (3) |
|
|
(43 |
) |
|
|
(20 |
) |
|
|
(19 |
) |
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
Recognition of prior service cost, including curtailment, in net periodic benefit cost (3) |
|
|
(9 |
) |
|
|
(4 |
) |
|
|
(4 |
) |
|
|
1 |
|
|
|
1 |
|
|
|
2 |
|
Total other comprehensive loss (earnings) |
|
|
(24 |
) |
|
|
(19 |
) |
|
|
34 |
|
|
|
2 |
|
|
|
2 |
|
|
|
3 |
|
Total recognized |
|
$ |
6 |
|
|
$ |
32 |
|
|
$ |
88 |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
2 |
|
(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 G&A on the accompanying consolidated comprehensive statements of earnings. |
(3) |
These amounts include restructuring costs that were reclassified out of other comprehensive earnings in the current period. See Note 6 for further discussion. |
|
|
Pension Benefits |
|
|
Postretirement Benefits |
|
||||||||||||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
||||||
Assumptions to determine benefit obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate |
|
|
4.07% |
|
|
|
4.25% |
|
|
|
3.90% |
|
|
|
3.46% |
|
|
|
3.63% |
|
|
|
3.25% |
|
Rate of compensation increase |
|
|
4.49% |
|
|
|
4.49% |
|
|
|
4.49% |
|
|
N/A |
|
|
N/A |
|
|
N/A |
|
|||
Assumptions to determine net periodic benefit cost: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate |
|
|
4.39% |
|
|
|
3.90% |
|
|
|
4.80% |
|
|
|
3.63% |
|
|
|
3.25% |
|
|
|
3.65% |
|
Rate of compensation increase |
|
|
4.49% |
|
|
|
4.49% |
|
|
|
4.49% |
|
|
N/A |
|
|
N/A |
|
|
N/A |
|
|||
Expected return on plan assets |
|
|
5.20% |
|
|
|
5.22% |
|
|
|
5.42% |
|
|
N/A |
|
|
N/A |
|
|
N/A |
|
|
|
As of December 31, 2016 |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using: |
|
|||||||||
|
|
Actual Allocation |
|
|
Total |
|
|
Level 1 Inputs |
|
|
Level 2 Inputs |
|
|
Level 3 Inputs |
|
|||||
|
|
(Millions) |
|
|||||||||||||||||
Fixed-income securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury obligations |
|
|
35 |
% |
|
$ |
343 |
|
|
$ |
68 |
|
|
$ |
275 |
|
|
$ |
— |
|
Corporate bonds |
|
|
30 |
% |
|
|
297 |
|
|
|
205 |
|
|
|
92 |
|
|
|
— |
|
Other bonds |
|
|
4 |
% |
|
|
38 |
|
|
|
38 |
|
|
|
— |
|
|
|
— |
|
Total fixed-income securities |
|
|
69 |
% |
|
|
678 |
|
|
|
311 |
|
|
|
367 |
|
|
|
— |
|
Equity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global (large, mid, small cap) |
|
|
17 |
% |
|
|
171 |
|
|
|
— |
|
|
|
171 |
|
|
|
— |
|
Other securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hedge fund and alternative investments |
|
|
11 |
% |
|
|
112 |
|
|
|
— |
|
|
|
— |
|
|
|
112 |
|
Short-term investments |
|
|
3 |
% |
|
|
24 |
|
|
|
8 |
|
|
|
16 |
|
|
|
— |
|
Total other securities |
|
|
14 |
% |
|
|
136 |
|
|
|
8 |
|
|
|
16 |
|
|
|
112 |
|
Total investments |
|
|
100 |
% |
|
$ |
985 |
|
|
$ |
319 |
|
|
$ |
554 |
|
|
$ |
112 |
|
|
|
As of December 31, 2015 |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using: |
|
|||||||||
|
|
Actual Allocation |
|
|
Total |
|
|
Level 1 Inputs |
|
|
Level 2 Inputs |
|
|
Level 3 Inputs |
|
|||||
|
|
(Millions) |
|
|||||||||||||||||
Fixed-income securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury obligations |
|
|
17 |
% |
|
$ |
179 |
|
|
$ |
88 |
|
|
$ |
91 |
|
|
$ |
— |
|
Corporate bonds |
|
|
48 |
% |
|
|
507 |
|
|
|
371 |
|
|
|
136 |
|
|
|
— |
|
Other bonds |
|
|
3 |
% |
|
|
35 |
|
|
|
35 |
|
|
|
— |
|
|
|
— |
|
Total fixed-income securities |
|
|
68 |
% |
|
|
721 |
|
|
|
494 |
|
|
|
227 |
|
|
|
— |
|
Equity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global (large, mid, small cap) |
|
|
18 |
% |
|
|
186 |
|
|
|
— |
|
|
|
186 |
|
|
|
— |
|
Other securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hedge fund and alternative investments |
|
|
11 |
% |
|
|
120 |
|
|
|
— |
|
|
|
— |
|
|
|
120 |
|
Short-term investments |
|
|
3 |
% |
|
|
32 |
|
|
|
6 |
|
|
|
26 |
|
|
|
— |
|
Total other securities |
|
|
14 |
% |
|
|
152 |
|
|
|
6 |
|
|
|
26 |
|
|
|
120 |
|
Total investments |
|
|
100 |
% |
|
$ |
1,059 |
|
|
$ |
500 |
|
|
$ |
439 |
|
|
$ |
120 |
|
December 31, 2014 |
|
$ |
112 |
|
Purchases |
|
|
5 |
|
Investment returns |
|
|
3 |
|
December 31, 2015 |
|
|
120 |
|
Investments sold |
|
|
(12 |
) |
Investment returns |
|
|
4 |
|
December 31, 2016 |
|
$ |
112 |
|
|
|
Pension Benefits |
|
|
Postretirement Benefits |
|
||
|
|
(Millions) |
|
|||||
2017 |
|
$ |
60 |
|
|
$ |
3 |
|
2018 |
|
$ |
61 |
|
|
$ |
3 |
|
2019 |
|
$ |
62 |
|
|
$ |
3 |
|
2020 |
|
$ |
64 |
|
|
$ |
2 |
|
2021 |
|
$ |
67 |
|
|
$ |
2 |
|
2022 to 2026 |
|
$ |
374 |
|
|
$ |
7 |
|
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
|
|
(Millions) |
|
|||||||||
401(k) and enhanced contribution plans |
|
$ |
53 |
|
|
$ |
63 |
|
|
$ |
49 |
|
Canadian pension and savings plans |
|
|
11 |
|
|
|
16 |
|
|
|
20 |
|
Total |
|
$ |
64 |
|
|
$ |
79 |
|
|
$ |
69 |
|
|
|
Amounts |
|
|
Rate |
|
||
|
(Millions) |
|
|
(Per Share) |
|
||
Year Ended 2016: |
|
|
|
|
|
|
|
First quarter 2016 |
$ |
125 |
|
|
$ |
0.24 |
|
Second quarter 2016 |
|
33 |
|
|
$ |
0.06 |
|
Third quarter 2016 |
|
32 |
|
|
$ |
0.06 |
|
Fourth quarter 2016 |
|
31 |
|
|
$ |
0.06 |
|
Total year-to-date |
$ |
221 |
|
|
|
|
|
Year Ended 2015: |
|
|
|
|
|
|
|
First quarter 2015 |
$ |
99 |
|
|
$ |
0.24 |
|
Second quarter 2015 |
|
98 |
|
|
$ |
0.24 |
|
Third quarter 2015 |
|
99 |
|
|
$ |
0.24 |
|
Fourth quarter 2015 |
|
100 |
|
|
$ |
0.24 |
|
Total year-to-date |
$ |
396 |
|
|
|
|
|
Year Ended 2014: |
|
|
|
|
|
|
|
First quarter 2014 |
$ |
90 |
|
|
$ |
0.22 |
|
Second quarter 2014 |
|
99 |
|
|
$ |
0.24 |
|
Third quarter 2014 |
|
98 |
|
|
$ |
0.24 |
|
Fourth quarter 2014 |
|
99 |
|
|
$ |
0.24 |
|
Total year-to-date |
$ |
386 |
|
|
|
|
|
|
|
|
EnLink |
|
|
General Partner |
|
||||||||||||||
Ownership interest as of |
|
Devon |
|
|
Non-Devon Unitholders |
|
|
General Partner |
|
|
Devon |
|
|
Non-Devon Unitholders |
|
|||||
March 7, 2014 |
|
|
52% |
|
|
|
41% |
|
|
|
7% |
|
|
|
70% |
|
|
|
30% |
|
December 31, 2014 |
|
|
49% |
|
|
|
43% |
|
|
|
8% |
|
|
|
70% |
|
|
|
30% |
|
December 31, 2015 |
|
|
28% |
|
|
|
45% |
|
|
|
27% |
|
|
|
70% |
|
|
|
30% |
|
December 31, 2016 |
|
|
24% |
|
|
|
53% |
|
|
|
23% |
|
|
|
64% |
|
|
|
36% |
|
|
Year Ending December 31, |
|
Purchase Obligations |
|
|
Drilling and Facility Obligations |
|
|
Operational Agreements |
|
|
Office and Equipment Leases |
|
|
EnLink Obligations |
|
|||||
|
|
(Millions) |
|
|
|
|
|
|||||||||||||
2017 |
|
$ |
609 |
|
|
$ |
76 |
|
|
$ |
1,145 |
|
|
$ |
50 |
|
|
$ |
50 |
|
2018 |
|
|
649 |
|
|
|
66 |
|
|
|
1,134 |
|
|
|
85 |
|
|
|
51 |
|
2019 |
|
|
762 |
|
|
|
67 |
|
|
|
627 |
|
|
|
83 |
|
|
|
33 |
|
2020 |
|
|
748 |
|
|
|
57 |
|
|
|
457 |
|
|
|
59 |
|
|
|
18 |
|
2021 |
|
|
181 |
|
|
|
37 |
|
|
|
285 |
|
|
|
39 |
|
|
|
17 |
|
Thereafter |
|
|
— |
|
|
|
85 |
|
|
|
2,667 |
|
|
|
55 |
|
|
|
102 |
|
Total |
|
$ |
2,949 |
|
|
$ |
388 |
|
|
$ |
6,315 |
|
|
$ |
371 |
|
|
$ |
271 |
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value |
|
|||||
|
|
|
|
|
|
|
|
|
|
Measurements Using: |
|
|||||
|
|
Carrying |
|
|
Total Fair |
|
|
Level 1 |
|
|
Level 2 |
|
||||
|
|
Amount |
|
|
Value |
|
|
Inputs |
|
|
Inputs |
|
||||
|
|
(Millions) |
|
|||||||||||||
December 31, 2016 assets (liabilities): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash equivalents |
|
$ |
1,542 |
|
|
$ |
1,542 |
|
|
$ |
1,298 |
|
|
$ |
244 |
|
Commodity derivatives |
|
$ |
10 |
|
|
$ |
10 |
|
|
$ |
— |
|
|
$ |
10 |
|
Commodity derivatives |
|
$ |
(203 |
) |
|
$ |
(203 |
) |
|
$ |
— |
|
|
$ |
(203 |
) |
Interest rate derivatives |
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
1 |
|
Interest rate derivatives |
|
$ |
(41 |
) |
|
$ |
(41 |
) |
|
$ |
— |
|
|
$ |
(41 |
) |
Debt |
|
$ |
(10,154 |
) |
|
$ |
(10,760 |
) |
|
$ |
— |
|
|
$ |
(10,760 |
) |
Installment payment |
|
$ |
(473 |
) |
|
$ |
(477 |
) |
|
$ |
— |
|
|
$ |
(477 |
) |
Capital lease obligations |
|
$ |
(7 |
) |
|
$ |
(6 |
) |
|
$ |
— |
|
|
$ |
(6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015 assets (liabilities): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash equivalents |
|
$ |
1,871 |
|
|
$ |
1,871 |
|
|
$ |
1,471 |
|
|
$ |
400 |
|
Commodity derivatives |
|
$ |
35 |
|
|
$ |
35 |
|
|
$ |
— |
|
|
$ |
35 |
|
Commodity derivatives |
|
$ |
(18 |
) |
|
$ |
(18 |
) |
|
$ |
— |
|
|
$ |
(18 |
) |
Interest rate derivatives |
|
$ |
2 |
|
|
$ |
2 |
|
|
$ |
— |
|
|
$ |
2 |
|
Interest rate derivatives |
|
$ |
(22 |
) |
|
$ |
(22 |
) |
|
$ |
— |
|
|
$ |
(22 |
) |
Foreign currency derivatives |
|
$ |
8 |
|
|
$ |
8 |
|
|
$ |
— |
|
|
$ |
8 |
|
Foreign currency derivatives |
|
$ |
(8 |
) |
|
$ |
(8 |
) |
|
$ |
— |
|
|
$ |
(8 |
) |
Debt |
|
$ |
(13,032 |
) |
|
$ |
(11,927 |
) |
|
$ |
— |
|
|
$ |
(11,927 |
) |
Capital lease obligations |
|
$ |
(17 |
) |
|
$ |
(16 |
) |
|
$ |
— |
|
|
$ |
(16 |
) |
|
|
|
U.S. (1) |
|
|
Canada |
|
|
EnLink (1) |
|
|
Eliminations |
|
|
Total |
|
|||||
|
|
(Millions) |
|
|||||||||||||||||
Year Ended December 31, 2016: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from external customers |
|
$ |
5,722 |
|
|
$ |
1,031 |
|
|
$ |
3,551 |
|
|
$ |
— |
|
|
$ |
10,304 |
|
Asset dispositions and other |
|
$ |
1,367 |
|
|
$ |
542 |
|
|
$ |
(16) |
|
|
$ |
— |
|
|
$ |
1,893 |
|
Intersegment revenues |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
701 |
|
|
$ |
(701 |
) |
|
$ |
— |
|
Depreciation, depletion and amortization |
|
$ |
928 |
|
|
$ |
360 |
|
|
$ |
504 |
|
|
$ |
— |
|
|
$ |
1,792 |
|
Asset impairments |
|
$ |
2,809 |
|
|
$ |
1,293 |
|
|
$ |
873 |
|
|
$ |
— |
|
|
$ |
4,975 |
|
Restructuring and transaction costs |
|
$ |
242 |
|
|
$ |
19 |
|
|
$ |
6 |
|
|
$ |
— |
|
|
$ |
267 |
|
Interest expense |
|
$ |
624 |
|
|
$ |
181 |
|
|
$ |
190 |
|
|
$ |
(84 |
) |
|
$ |
911 |
|
Loss before income taxes |
|
$ |
(2,051 |
) |
|
$ |
(942 |
) |
|
$ |
(884 |
) |
|
$ |
— |
|
|
$ |
(3,877 |
) |
Income tax benefit |
|
$ |
(8 |
) |
|
$ |
(165 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(173 |
) |
Net loss |
|
$ |
(2,043 |
) |
|
$ |
(777 |
) |
|
$ |
(884 |
) |
|
$ |
— |
|
|
$ |
(3,704 |
) |
Net earnings (loss) attributable to noncontrolling interests |
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
(403 |
) |
|
$ |
— |
|
|
$ |
(402 |
) |
Net loss attributable to Devon |
|
$ |
(2,044 |
) |
|
$ |
(777 |
) |
|
$ |
(481 |
) |
|
$ |
— |
|
|
$ |
(3,302 |
) |
Property and equipment, net |
|
$ |
7,358 |
|
|
$ |
2,575 |
|
|
$ |
6,257 |
|
|
$ |
— |
|
|
$ |
16,190 |
|
Total assets |
|
$ |
12,163 |
|
|
$ |
3,536 |
|
|
$ |
10,276 |
|
|
$ |
(62 |
) |
|
$ |
25,913 |
|
Capital expenditures, including acquisitions |
|
$ |
2,880 |
|
|
$ |
229 |
|
|
$ |
1,082 |
|
|
$ |
— |
|
|
$ |
4,191 |
|
Year Ended December 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from external customers |
|
$ |
8,360 |
|
|
$ |
1,012 |
|
|
$ |
3,773 |
|
|
$ |
— |
|
|
$ |
13,145 |
|
Intersegment revenues |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
679 |
|
|
$ |
(679 |
) |
|
$ |
— |
|
Depreciation, depletion and amortization |
|
$ |
2,220 |
|
|
$ |
522 |
|
|
$ |
387 |
|
|
$ |
— |
|
|
$ |
3,129 |
|
Asset impairments |
|
$ |
18,000 |
|
|
$ |
1,257 |
|
|
$ |
1,563 |
|
|
$ |
— |
|
|
$ |
20,820 |
|
Restructuring and transaction costs |
|
$ |
54 |
|
|
$ |
24 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
78 |
|
Interest expense |
|
$ |
368 |
|
|
$ |
94 |
|
|
$ |
107 |
|
|
$ |
(46 |
) |
|
$ |
523 |
|
Loss before income taxes |
|
$ |
(18,214 |
) |
|
$ |
(1,670 |
) |
|
$ |
(1,384 |
) |
|
$ |
— |
|
|
$ |
(21,268 |
) |
Income tax expense (benefit) |
|
$ |
(5,650 |
) |
|
$ |
(445 |
) |
|
$ |
30 |
|
|
$ |
— |
|
|
$ |
(6,065 |
) |
Net loss |
|
$ |
(12,564 |
) |
|
$ |
(1,225 |
) |
|
$ |
(1,414 |
) |
|
$ |
— |
|
|
$ |
(15,203 |
) |
Net earnings (loss) attributable to noncontrolling interests |
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
(750 |
) |
|
$ |
— |
|
|
$ |
(749 |
) |
Net loss attributable to Devon |
|
$ |
(12,565 |
) |
|
$ |
(1,225 |
) |
|
$ |
(664 |
) |
|
$ |
— |
|
|
$ |
(14,454 |
) |
Property and equipment, net |
|
$ |
8,811 |
|
|
$ |
4,590 |
|
|
$ |
5,667 |
|
|
$ |
— |
|
|
$ |
19,068 |
|
Total assets |
|
$ |
14,550 |
|
|
$ |
5,457 |
|
|
$ |
9,541 |
|
|
$ |
(97 |
) |
|
$ |
29,451 |
|
Capital expenditures, including acquisitions |
|
$ |
4,575 |
|
|
$ |
680 |
|
|
$ |
978 |
|
|
$ |
— |
|
|
$ |
6,233 |
|
Year Ended December 31, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from external customers |
|
$ |
14,854 |
|
|
$ |
2,063 |
|
|
$ |
2,649 |
|
|
$ |
— |
|
|
$ |
19,566 |
|
Asset dispositions and other |
|
$ |
(5 |
) |
|
$ |
1,077 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,072 |
|
Intersegment revenues |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
859 |
|
|
$ |
(859 |
) |
|
$ |
— |
|
Depreciation, depletion and amortization |
|
$ |
2,475 |
|
|
$ |
560 |
|
|
$ |
284 |
|
|
$ |
— |
|
|
$ |
3,319 |
|
Asset impairments |
|
$ |
12 |
|
|
$ |
1,941 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,953 |
|
Restructuring and transaction costs |
|
$ |
— |
|
|
$ |
46 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
46 |
|
Interest expense |
|
$ |
441 |
|
|
$ |
85 |
|
|
$ |
54 |
|
|
$ |
(44 |
) |
|
$ |
536 |
|
Earnings (loss) before income taxes |
|
$ |
4,390 |
|
|
$ |
(657 |
) |
|
$ |
326 |
|
|
$ |
— |
|
|
$ |
4,059 |
|
Income tax expense |
|
$ |
1,797 |
|
|
$ |
495 |
|
|
$ |
76 |
|
|
$ |
— |
|
|
$ |
2,368 |
|
Net earnings (loss) |
|
$ |
2,593 |
|
|
$ |
(1,152 |
) |
|
$ |
250 |
|
|
$ |
— |
|
|
$ |
1,691 |
|
Net earnings attributable to noncontrolling interests |
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
83 |
|
|
$ |
— |
|
|
$ |
84 |
|
Net earnings (loss) attributable to Devon |
|
$ |
2,592 |
|
|
$ |
(1,152 |
) |
|
$ |
167 |
|
|
$ |
— |
|
|
$ |
1,607 |
|
Property and equipment, net |
|
$ |
24,463 |
|
|
$ |
6,790 |
|
|
$ |
5,043 |
|
|
$ |
— |
|
|
$ |
36,296 |
|
Total assets |
|
$ |
31,994 |
|
|
$ |
8,509 |
|
|
$ |
10,189 |
|
|
$ |
(124 |
) |
|
$ |
50,568 |
|
Capital expenditures, including acquisitions |
|
$ |
11,214 |
|
|
$ |
1,344 |
|
|
$ |
1,001 |
|
|
$ |
— |
|
|
$ |
13,559 |
|
(1) |
Due to Devon’s control of EnLink through its control of the General Partner, the acquisition of VEX by EnLink from Devon in the second quarter of 2015 was considered a transfer of net assets between entities under common control, and EnLink was required to recast its financial statements as of December 31, 2015 to include the activities of such assets from the date of common control. Therefore, the results of VEX have been moved from the U.S. segment to the EnLink segment for the recasted periods. |
|
|
|
Year Ended December 31, 2016 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Property acquisition costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Proved properties |
|
$ |
237 |
|
|
$ |
— |
|
|
$ |
237 |
|
Unproved properties |
|
|
1,356 |
|
|
|
2 |
|
|
|
1,358 |
|
Exploration costs |
|
|
345 |
|
|
|
49 |
|
|
|
394 |
|
Development costs |
|
|
1,034 |
|
|
|
109 |
|
|
|
1,143 |
|
Costs incurred |
|
$ |
2,972 |
|
|
$ |
160 |
|
|
$ |
3,132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2015 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Property acquisition costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Proved properties |
|
$ |
193 |
|
|
$ |
2 |
|
|
$ |
195 |
|
Unproved properties |
|
|
634 |
|
|
|
83 |
|
|
|
717 |
|
Exploration costs |
|
|
478 |
|
|
|
109 |
|
|
|
587 |
|
Development costs |
|
|
3,269 |
|
|
|
402 |
|
|
|
3,671 |
|
Costs incurred |
|
$ |
4,574 |
|
|
$ |
596 |
|
|
$ |
5,170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2014 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Property acquisition costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Proved properties |
|
$ |
5,210 |
|
|
$ |
— |
|
|
$ |
5,210 |
|
Unproved properties |
|
|
1,176 |
|
|
|
1 |
|
|
|
1,177 |
|
Exploration costs |
|
|
270 |
|
|
|
52 |
|
|
|
322 |
|
Development costs |
|
|
4,400 |
|
|
|
1,063 |
|
|
|
5,463 |
|
Costs incurred |
|
$ |
11,056 |
|
|
$ |
1,116 |
|
|
$ |
12,172 |
|
|
|
December 31, 2016 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Proved properties |
|
$ |
61,401 |
|
|
$ |
14,247 |
|
|
$ |
75,648 |
|
Unproved properties |
|
|
2,092 |
|
|
|
1,345 |
|
|
|
3,437 |
|
Total oil and gas properties |
|
|
63,493 |
|
|
|
15,592 |
|
|
|
79,085 |
|
Accumulated DD&A |
|
|
(57,323 |
) |
|
|
(13,107 |
) |
|
|
(70,430 |
) |
Net capitalized costs |
|
$ |
6,170 |
|
|
$ |
2,485 |
|
|
$ |
8,655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Proved properties |
|
$ |
64,443 |
|
|
$ |
13,747 |
|
|
$ |
78,190 |
|
Unproved properties |
|
|
1,352 |
|
|
|
1,232 |
|
|
|
2,584 |
|
Total oil and gas properties |
|
|
65,795 |
|
|
|
14,979 |
|
|
|
80,774 |
|
Accumulated DD&A |
|
|
(58,312 |
) |
|
|
(11,185 |
) |
|
|
(69,497 |
) |
Net capitalized costs |
|
$ |
7,483 |
|
|
$ |
3,794 |
|
|
$ |
11,277 |
|
|
|
Costs Incurred In |
|
|||||||||||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
Prior to 2014 |
|
|
Total |
|
|||||
|
|
(Millions) |
|
|||||||||||||||||
Acquisition costs |
|
$ |
1,176 |
|
|
$ |
579 |
|
|
$ |
246 |
|
|
$ |
464 |
|
|
$ |
2,465 |
|
Exploration costs |
|
|
107 |
|
|
|
134 |
|
|
|
89 |
|
|
|
206 |
|
|
|
536 |
|
Development costs |
|
|
12 |
|
|
|
— |
|
|
|
23 |
|
|
|
150 |
|
|
|
185 |
|
Capitalized interest |
|
|
63 |
|
|
|
52 |
|
|
|
37 |
|
|
|
99 |
|
|
|
251 |
|
Total oil and gas properties not subject to amortization |
|
$ |
1,358 |
|
|
$ |
765 |
|
|
$ |
395 |
|
|
$ |
919 |
|
|
$ |
3,437 |
|
|
|
December 31, 2016 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Oil, gas and NGL sales |
|
$ |
3,198 |
|
|
$ |
984 |
|
|
$ |
4,182 |
|
Lease operating expenses |
|
|
(1,123 |
) |
|
|
(459 |
) |
|
|
(1,582 |
) |
General and administrative expenses |
|
|
(148 |
) |
|
|
(20 |
) |
|
|
(168 |
) |
Production and property taxes |
|
|
(200 |
) |
|
|
(31 |
) |
|
|
(231 |
) |
Depreciation, depletion and amortization |
|
|
(817 |
) |
|
|
(326 |
) |
|
|
(1,143 |
) |
Gains on asset sales |
|
|
1,351 |
|
|
|
— |
|
|
|
1,351 |
|
Asset impairments |
|
|
(2,809 |
) |
|
|
(1,291 |
) |
|
|
(4,100 |
) |
Accretion of asset retirement obligations |
|
|
(49 |
) |
|
|
(25 |
) |
|
|
(74 |
) |
Income tax benefit |
|
|
— |
|
|
|
245 |
|
|
|
245 |
|
Results of operations |
|
$ |
(597 |
) |
|
$ |
(923 |
) |
|
$ |
(1,520 |
) |
Depreciation, depletion and amortization per Boe |
|
$ |
4.68 |
|
|
$ |
6.65 |
|
|
$ |
5.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Oil, gas and NGL sales |
|
$ |
4,356 |
|
|
$ |
1,026 |
|
|
$ |
5,382 |
|
Lease operating expenses |
|
|
(1,551 |
) |
|
|
(553 |
) |
|
|
(2,104 |
) |
General and administrative expenses |
|
|
(196 |
) |
|
|
(28 |
) |
|
|
(224 |
) |
Production and property taxes |
|
|
(309 |
) |
|
|
(33 |
) |
|
|
(342 |
) |
Depreciation, depletion and amortization |
|
|
(2,107 |
) |
|
|
(474 |
) |
|
|
(2,581 |
) |
Asset impairments |
|
|
(17,992 |
) |
|
|
(1,257 |
) |
|
|
(19,249 |
) |
Accretion of asset retirement obligations |
|
|
(47 |
) |
|
|
(27 |
) |
|
|
(74 |
) |
Income tax benefit |
|
|
5,547 |
|
|
|
314 |
|
|
|
5,861 |
|
Results of operations |
|
$ |
(12,299 |
) |
|
$ |
(1,032 |
) |
|
$ |
(13,331 |
) |
Depreciation, depletion and amortization per Boe |
|
$ |
10.21 |
|
|
$ |
11.30 |
|
|
$ |
10.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Oil, gas and NGL sales |
|
$ |
7,867 |
|
|
$ |
2,043 |
|
|
$ |
9,910 |
|
Lease operating expenses |
|
|
(1,559 |
) |
|
|
(773 |
) |
|
|
(2,332 |
) |
General and administrative expenses |
|
|
(153 |
) |
|
|
(57 |
) |
|
|
(210 |
) |
Production and property taxes |
|
|
(466 |
) |
|
|
(37 |
) |
|
|
(503 |
) |
Depreciation, depletion and amortization |
|
|
(2,365 |
) |
|
|
(531 |
) |
|
|
(2,896 |
) |
Gains on asset sales |
|
|
— |
|
|
|
1,077 |
|
|
|
1,077 |
|
Accretion of asset retirement obligations |
|
|
(49 |
) |
|
|
(39 |
) |
|
|
(88 |
) |
Income tax expense |
|
|
(1,199 |
) |
|
|
(568 |
) |
|
|
(1,767 |
) |
Results of operations (1) |
|
$ |
2,076 |
|
|
$ |
1,115 |
|
|
$ |
3,191 |
|
Depreciation, depletion and amortization per Boe |
|
$ |
11.41 |
|
|
$ |
13.80 |
|
|
$ |
11.79 |
|
(1) |
During 2014, Devon recognized a Canadian goodwill impairment, which is not reflected in these tables. See Note 5 for additional information. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MMBbls) |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
Proved developed and undeveloped reserves: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
229 |
|
|
|
56 |
|
|
|
285 |
|
Revisions due to prices |
|
|
(1 |
) |
|
|
— |
|
|
|
(1 |
) |
Revisions other than price |
|
|
(38 |
) |
|
|
1 |
|
|
|
(37 |
) |
Extensions and discoveries |
|
|
94 |
|
|
|
5 |
|
|
|
99 |
|
Purchase of reserves |
|
|
132 |
|
|
|
— |
|
|
|
132 |
|
Production |
|
|
(48 |
) |
|
|
(10 |
) |
|
|
(58 |
) |
Sale of reserves |
|
|
(17 |
) |
|
|
(29 |
) |
|
|
(46 |
) |
December 31, 2014 |
|
|
351 |
|
|
|
23 |
|
|
|
374 |
|
Revisions due to prices |
|
|
(53 |
) |
|
|
4 |
|
|
|
(49 |
) |
Revisions other than price |
|
|
(52 |
) |
|
|
2 |
|
|
|
(50 |
) |
Extensions and discoveries |
|
|
51 |
|
|
|
3 |
|
|
|
54 |
|
Purchase of reserves |
|
|
5 |
|
|
|
— |
|
|
|
5 |
|
Production |
|
|
(60 |
) |
|
|
(10 |
) |
|
|
(70 |
) |
December 31, 2015 |
|
|
242 |
|
|
|
22 |
|
|
|
264 |
|
Revisions due to prices |
|
|
(18 |
) |
|
|
(2 |
) |
|
|
(20 |
) |
Revisions other than price |
|
|
(2 |
) |
|
|
3 |
|
|
|
1 |
|
Extensions and discoveries |
|
|
36 |
|
|
|
2 |
|
|
|
38 |
|
Purchase of reserves |
|
|
8 |
|
|
|
— |
|
|
|
8 |
|
Production |
|
|
(47 |
) |
|
|
(8 |
) |
|
|
(55 |
) |
Sale of reserves |
|
|
(25 |
) |
|
|
— |
|
|
|
(25 |
) |
December 31, 2016 |
|
|
194 |
|
|
|
17 |
|
|
|
211 |
|
Proved developed reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
194 |
|
|
|
56 |
|
|
|
250 |
|
December 31, 2014 |
|
|
255 |
|
|
|
23 |
|
|
|
278 |
|
December 31, 2015 |
|
|
203 |
|
|
|
22 |
|
|
|
225 |
|
December 31, 2016 |
|
|
160 |
|
|
|
17 |
|
|
|
177 |
|
Proved developed-producing reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
178 |
|
|
|
51 |
|
|
|
229 |
|
December 31, 2014 |
|
|
224 |
|
|
|
19 |
|
|
|
243 |
|
December 31, 2015 |
|
|
192 |
|
|
|
19 |
|
|
|
211 |
|
December 31, 2016 |
|
|
143 |
|
|
|
13 |
|
|
|
156 |
|
Proved undeveloped reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
35 |
|
|
|
— |
|
|
|
35 |
|
December 31, 2014 |
|
|
96 |
|
|
|
— |
|
|
|
96 |
|
December 31, 2015 |
|
|
39 |
|
|
|
— |
|
|
|
39 |
|
December 31, 2016 |
|
|
34 |
|
|
|
— |
|
|
|
34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bitumen (MMBbls) |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
Proved developed and undeveloped reserves: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
— |
|
|
|
552 |
|
|
|
552 |
|
Revisions due to prices |
|
|
— |
|
|
|
(37 |
) |
|
|
(37 |
) |
Revisions other than price |
|
|
— |
|
|
|
18 |
|
|
|
18 |
|
Extensions and discoveries |
|
|
— |
|
|
|
8 |
|
|
|
8 |
|
Production |
|
|
— |
|
|
|
(20 |
) |
|
|
(20 |
) |
December 31, 2014 |
|
|
— |
|
|
|
521 |
|
|
|
521 |
|
Revisions due to prices |
|
|
— |
|
|
|
103 |
|
|
|
103 |
|
Revisions other than price |
|
|
— |
|
|
|
(84 |
) |
|
|
(84 |
) |
Extensions and discoveries |
|
|
— |
|
|
|
11 |
|
|
|
11 |
|
Production |
|
|
— |
|
|
|
(31 |
) |
|
|
(31 |
) |
December 31, 2015 |
|
|
— |
|
|
|
520 |
|
|
|
520 |
|
Revisions due to prices |
|
|
— |
|
|
|
23 |
|
|
|
23 |
|
Revisions other than price |
|
|
— |
|
|
|
(19 |
) |
|
|
(19 |
) |
Production |
|
|
— |
|
|
|
(40 |
) |
|
|
(40 |
) |
December 31, 2016 |
|
|
— |
|
|
|
484 |
|
|
|
484 |
|
Proved developed reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
— |
|
|
|
111 |
|
|
|
111 |
|
December 31, 2014 |
|
|
— |
|
|
|
137 |
|
|
|
137 |
|
December 31, 2015 |
|
|
— |
|
|
|
219 |
|
|
|
219 |
|
December 31, 2016 |
|
|
— |
|
|
|
190 |
|
|
|
190 |
|
Proved developed-producing reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
— |
|
|
|
111 |
|
|
|
111 |
|
December 31, 2014 |
|
|
— |
|
|
|
137 |
|
|
|
137 |
|
December 31, 2015 |
|
|
— |
|
|
|
219 |
|
|
|
219 |
|
December 31, 2016 |
|
|
— |
|
|
|
190 |
|
|
|
190 |
|
Proved undeveloped reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
— |
|
|
|
441 |
|
|
|
441 |
|
December 31, 2014 |
|
|
— |
|
|
|
384 |
|
|
|
384 |
|
December 31, 2015 |
|
|
— |
|
|
|
301 |
|
|
|
301 |
|
December 31, 2016 |
|
|
— |
|
|
|
294 |
|
|
|
294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gas (Bcf) |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
Proved developed and undeveloped reserves: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
8,550 |
|
|
|
758 |
|
|
|
9,308 |
|
Revisions due to prices |
|
|
191 |
|
|
|
45 |
|
|
|
236 |
|
Revisions other than price |
|
|
(299 |
) |
|
|
4 |
|
|
|
(295 |
) |
Extensions and discoveries |
|
|
335 |
|
|
|
8 |
|
|
|
343 |
|
Purchase of reserves |
|
|
457 |
|
|
|
— |
|
|
|
457 |
|
Production |
|
|
(660 |
) |
|
|
(41 |
) |
|
|
(701 |
) |
Sale of reserves |
|
|
(923 |
) |
|
|
(738 |
) |
|
|
(1,661 |
) |
December 31, 2014 |
|
|
7,651 |
|
|
|
36 |
|
|
|
7,687 |
|
Revisions due to prices |
|
|
(1,412 |
) |
|
|
(9 |
) |
|
|
(1,421 |
) |
Revisions other than price |
|
|
(3 |
) |
|
|
(6 |
) |
|
|
(9 |
) |
Extensions and discoveries |
|
|
171 |
|
|
|
— |
|
|
|
171 |
|
Purchase of reserves |
|
|
17 |
|
|
|
— |
|
|
|
17 |
|
Production |
|
|
(579 |
) |
|
|
(8 |
) |
|
|
(587 |
) |
Sale of reserves |
|
|
(37 |
) |
|
|
— |
|
|
|
(37 |
) |
December 31, 2015 |
|
|
5,808 |
|
|
|
13 |
|
|
|
5,821 |
|
Revisions due to prices |
|
|
(103 |
) |
|
|
— |
|
|
|
(103 |
) |
Revisions other than price |
|
|
628 |
|
|
|
10 |
|
|
|
638 |
|
Extensions and discoveries |
|
|
280 |
|
|
|
— |
|
|
|
280 |
|
Purchase of reserves |
|
|
33 |
|
|
|
— |
|
|
|
33 |
|
Production |
|
|
(510 |
) |
|
|
(7 |
) |
|
|
(517 |
) |
Sale of reserves |
|
|
(521 |
) |
|
|
— |
|
|
|
(521 |
) |
December 31, 2016 |
|
|
5,615 |
|
|
|
16 |
|
|
|
5,631 |
|
Proved developed reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
7,707 |
|
|
|
752 |
|
|
|
8,459 |
|
December 31, 2014 |
|
|
6,948 |
|
|
|
36 |
|
|
|
6,984 |
|
December 31, 2015 |
|
|
5,694 |
|
|
|
13 |
|
|
|
5,707 |
|
December 31, 2016 |
|
|
5,361 |
|
|
|
16 |
|
|
|
5,377 |
|
Proved developed-producing reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
7,425 |
|
|
|
680 |
|
|
|
8,105 |
|
December 31, 2014 |
|
|
6,746 |
|
|
|
34 |
|
|
|
6,780 |
|
December 31, 2015 |
|
|
5,546 |
|
|
|
13 |
|
|
|
5,559 |
|
December 31, 2016 |
|
|
5,243 |
|
|
|
16 |
|
|
|
5,259 |
|
Proved undeveloped reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
843 |
|
|
|
6 |
|
|
|
849 |
|
December 31, 2014 |
|
|
703 |
|
|
|
— |
|
|
|
703 |
|
December 31, 2015 |
|
|
114 |
|
|
|
— |
|
|
|
114 |
|
December 31, 2016 |
|
|
254 |
|
|
|
— |
|
|
|
254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Liquids (MMBbls) |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
Proved developed and undeveloped reserves: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
552 |
|
|
|
23 |
|
|
|
575 |
|
Revisions due to prices |
|
|
7 |
|
|
|
1 |
|
|
|
8 |
|
Revisions other than price |
|
|
2 |
|
|
|
— |
|
|
|
2 |
|
Extensions and discoveries |
|
|
47 |
|
|
|
— |
|
|
|
47 |
|
Purchase of reserves |
|
|
57 |
|
|
|
— |
|
|
|
57 |
|
Production |
|
|
(50 |
) |
|
|
(1 |
) |
|
|
(51 |
) |
Sale of reserves |
|
|
(37 |
) |
|
|
(23 |
) |
|
|
(60 |
) |
December 31, 2014 |
|
|
578 |
|
|
|
— |
|
|
|
578 |
|
Revisions due to prices |
|
|
(119 |
) |
|
|
— |
|
|
|
(119 |
) |
Revisions other than price |
|
|
(6 |
) |
|
|
— |
|
|
|
(6 |
) |
Extensions and discoveries |
|
|
24 |
|
|
|
— |
|
|
|
24 |
|
Purchase of reserves |
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
Production |
|
|
(50 |
) |
|
|
— |
|
|
|
(50 |
) |
December 31, 2015 |
|
|
428 |
|
|
|
— |
|
|
|
428 |
|
Revisions due to prices |
|
|
(13 |
) |
|
|
— |
|
|
|
(13 |
) |
Revisions other than price |
|
|
48 |
|
|
|
— |
|
|
|
48 |
|
Extensions and discoveries |
|
|
42 |
|
|
|
— |
|
|
|
42 |
|
Purchase of reserves |
|
|
7 |
|
|
|
— |
|
|
|
7 |
|
Production |
|
|
(42 |
) |
|
|
— |
|
|
|
(42 |
) |
Sale of reserves |
|
|
(45 |
) |
|
|
— |
|
|
|
(45 |
) |
December 31, 2016 |
|
|
425 |
|
|
|
— |
|
|
|
425 |
|
Proved developed reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
468 |
|
|
|
23 |
|
|
|
491 |
|
December 31, 2014 |
|
|
486 |
|
|
|
— |
|
|
|
486 |
|
December 31, 2015 |
|
|
411 |
|
|
|
— |
|
|
|
411 |
|
December 31, 2016 |
|
|
387 |
|
|
|
— |
|
|
|
387 |
|
Proved developed-producing reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
442 |
|
|
|
21 |
|
|
|
463 |
|
December 31, 2014 |
|
|
467 |
|
|
|
— |
|
|
|
467 |
|
December 31, 2015 |
|
|
393 |
|
|
|
— |
|
|
|
393 |
|
December 31, 2016 |
|
|
370 |
|
|
|
— |
|
|
|
370 |
|
Proved undeveloped reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
84 |
|
|
|
— |
|
|
|
84 |
|
December 31, 2014 |
|
|
92 |
|
|
|
— |
|
|
|
92 |
|
December 31, 2015 |
|
|
17 |
|
|
|
— |
|
|
|
17 |
|
December 31, 2016 |
|
|
38 |
|
|
|
— |
|
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (MMBoe) (1) |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
Proved developed and undeveloped reserves: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
2,205 |
|
|
|
758 |
|
|
|
2,963 |
|
Revisions due to prices |
|
|
38 |
|
|
|
(29 |
) |
|
|
9 |
|
Revisions other than price |
|
|
(86 |
) |
|
|
21 |
|
|
|
(65 |
) |
Extensions and discoveries |
|
|
197 |
|
|
|
14 |
|
|
|
211 |
|
Purchase of reserves |
|
|
265 |
|
|
|
— |
|
|
|
265 |
|
Production |
|
|
(207 |
) |
|
|
(39 |
) |
|
|
(246 |
) |
Sale of reserves |
|
|
(207 |
) |
|
|
(176 |
) |
|
|
(383 |
) |
December 31, 2014 |
|
|
2,205 |
|
|
|
549 |
|
|
|
2,754 |
|
Revisions due to prices |
|
|
(408 |
) |
|
|
106 |
|
|
|
(302 |
) |
Revisions other than price |
|
|
(59 |
) |
|
|
(83 |
) |
|
|
(142 |
) |
Extensions and discoveries |
|
|
104 |
|
|
|
14 |
|
|
|
118 |
|
Purchase of reserves |
|
|
9 |
|
|
|
— |
|
|
|
9 |
|
Production |
|
|
(206 |
) |
|
|
(42 |
) |
|
|
(248 |
) |
Sale of reserves |
|
|
(7 |
) |
|
|
— |
|
|
|
(7 |
) |
December 31, 2015 |
|
|
1,638 |
|
|
|
544 |
|
|
|
2,182 |
|
Revisions due to prices |
|
|
(48 |
) |
|
|
21 |
|
|
|
(27 |
) |
Revisions other than price |
|
|
151 |
|
|
|
(14 |
) |
|
|
137 |
|
Extensions and discoveries |
|
|
124 |
|
|
|
2 |
|
|
|
126 |
|
Purchase of reserves |
|
|
20 |
|
|
|
— |
|
|
|
20 |
|
Production |
|
|
(174 |
) |
|
|
(49 |
) |
|
|
(223 |
) |
Sale of reserves |
|
|
(157 |
) |
|
|
— |
|
|
|
(157 |
) |
December 31, 2016 |
|
|
1,554 |
|
|
|
504 |
|
|
|
2,058 |
|
Proved developed reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
1,947 |
|
|
|
315 |
|
|
|
2,262 |
|
December 31, 2014 |
|
|
1,900 |
|
|
|
165 |
|
|
|
2,065 |
|
December 31, 2015 |
|
|
1,563 |
|
|
|
243 |
|
|
|
1,806 |
|
December 31, 2016 |
|
|
1,439 |
|
|
|
210 |
|
|
|
1,649 |
|
Proved developed-producing reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
1,857 |
|
|
|
297 |
|
|
|
2,154 |
|
December 31, 2014 |
|
|
1,815 |
|
|
|
162 |
|
|
|
1,977 |
|
December 31, 2015 |
|
|
1,509 |
|
|
|
240 |
|
|
|
1,749 |
|
December 31, 2016 |
|
|
1,386 |
|
|
|
207 |
|
|
|
1,593 |
|
Proved undeveloped reserves as of: |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
258 |
|
|
|
443 |
|
|
|
701 |
|
December 31, 2014 |
|
|
305 |
|
|
|
384 |
|
|
|
689 |
|
December 31, 2015 |
|
|
75 |
|
|
|
301 |
|
|
|
376 |
|
December 31, 2016 |
|
|
115 |
|
|
|
294 |
|
|
|
409 |
|
(1) |
Gas reserves are converted to Boe at the rate of six Mcf per Bbl of oil, based upon the approximate relative energy content of gas and oil. This rate is not necessarily indicative of the relationship of natural gas and oil prices. Bitumen and NGL reserves are converted to Boe on a one-to-one basis with oil. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
Proved undeveloped reserves as of December 31, 2015 |
|
|
75 |
|
|
|
301 |
|
|
|
376 |
|
Extensions and discoveries |
|
|
78 |
|
|
|
— |
|
|
|
78 |
|
Revisions due to prices |
|
|
(8 |
) |
|
|
10 |
|
|
|
2 |
|
Revisions other than price |
|
|
(1 |
) |
|
|
(4 |
) |
|
|
(5 |
) |
Sale of reserves |
|
|
(1 |
) |
|
|
— |
|
|
|
(1 |
) |
Conversion to proved developed reserves |
|
|
(28 |
) |
|
|
(13 |
) |
|
|
(41 |
) |
Proved undeveloped reserves as of December 31, 2016 |
|
|
115 |
|
|
|
294 |
|
|
|
409 |
|
|
|
Year Ended December 31, 2016 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Future cash inflows |
|
$ |
22,847 |
|
|
$ |
9,672 |
|
|
$ |
32,519 |
|
Future costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Development |
|
|
(2,784 |
) |
|
|
(2,201 |
) |
|
|
(4,985 |
) |
Production |
|
|
(14,484 |
) |
|
|
(6,287 |
) |
|
|
(20,771 |
) |
Future income tax expense |
|
|
— |
|
|
|
(57 |
) |
|
|
(57 |
) |
Future net cash flow |
|
|
5,579 |
|
|
|
1,127 |
|
|
|
6,706 |
|
10% discount to reflect timing of cash flows |
|
|
(2,128 |
) |
|
|
(380 |
) |
|
|
(2,508 |
) |
Standardized measure of discounted future net cash flows |
|
$ |
3,451 |
|
|
$ |
747 |
|
|
$ |
4,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2015 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Future cash inflows |
|
$ |
27,398 |
|
|
$ |
13,047 |
|
|
$ |
40,445 |
|
Future costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Development |
|
|
(3,306 |
) |
|
|
(2,759 |
) |
|
|
(6,065 |
) |
Production |
|
|
(17,251 |
) |
|
|
(6,891 |
) |
|
|
(24,142 |
) |
Future income tax expense |
|
|
— |
|
|
|
(475 |
) |
|
|
(475 |
) |
Future net cash flow |
|
|
6,841 |
|
|
|
2,922 |
|
|
|
9,763 |
|
10% discount to reflect timing of cash flows |
|
|
(1,973 |
) |
|
|
(1,102 |
) |
|
|
(3,075 |
) |
Standardized measure of discounted future net cash flows |
|
$ |
4,868 |
|
|
$ |
1,820 |
|
|
$ |
6,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2014 |
|
|||||||||
|
|
U.S. |
|
|
Canada |
|
|
Total |
|
|||
|
|
(Millions) |
|
|||||||||
Future cash inflows |
|
$ |
75,847 |
|
|
$ |
31,371 |
|
|
$ |
107,218 |
|
Future costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Development |
|
|
(7,168 |
) |
|
|
(3,619 |
) |
|
|
(10,787 |
) |
Production |
|
|
(29,740 |
) |
|
|
(14,232 |
) |
|
|
(43,972 |
) |
Future income tax expense |
|
|
(11,021 |
) |
|
|
(3,026 |
) |
|
|
(14,047 |
) |
Future net cash flow |
|
|
27,918 |
|
|
|
10,494 |
|
|
|
38,412 |
|
10% discount to reflect timing of cash flows |
|
|
(12,819 |
) |
|
|
(5,119 |
) |
|
|
(17,938 |
) |
Standardized measure of discounted future net cash flows |
|
$ |
15,099 |
|
|
$ |
5,375 |
|
|
$ |
20,474 |
|
|
|
Year Ended December 31, |
|
|||||||||
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|||
|
|
(Millions) |
|
|||||||||
Beginning balance |
|
$ |
6,688 |
|
|
$ |
20,474 |
|
|
$ |
15,741 |
|
Net changes in prices and production costs |
|
|
(2,128 |
) |
|
|
(20,756 |
) |
|
|
2,561 |
|
Oil, bitumen, gas and NGL sales, net of production costs |
|
|
(2,163 |
) |
|
|
(2,704 |
) |
|
|
(6,865 |
) |
Changes in estimated future development costs |
|
|
112 |
|
|
|
1,313 |
|
|
|
(768 |
) |
Extensions and discoveries, net of future development costs |
|
|
660 |
|
|
|
1,129 |
|
|
|
4,836 |
|
Purchase of reserves |
|
|
222 |
|
|
|
95 |
|
|
|
6,422 |
|
Sales of reserves in place |
|
|
(560 |
) |
|
|
(79 |
) |
|
|
(2,384 |
) |
Revisions of quantity estimates |
|
|
(32 |
) |
|
|
(1,451 |
) |
|
|
(746 |
) |
Previously estimated development costs incurred during the period |
|
|
663 |
|
|
|
2,158 |
|
|
|
1,933 |
|
Accretion of discount |
|
|
403 |
|
|
|
567 |
|
|
|
1,746 |
|
Foreign exchange and other |
|
|
105 |
|
|
|
(1,254 |
) |
|
|
(107 |
) |
Net change in income taxes |
|
|
228 |
|
|
|
7,196 |
|
|
|
(1,895 |
) |
Ending balance |
|
$ |
4,198 |
|
|
$ |
6,688 |
|
|
$ |
20,474 |
|
|
The following tables present a summary of Devon’s unaudited interim results of operations.
|
|
2016 |
|
|||||||||||||||||
|
|
First Quarter |
|
|
Second Quarter |
|
|
Third Quarter |
|
|
Fourth Quarter |
|
|
Full Year |
|
|||||
|
|
(Millions, except per share amounts) |
|
|||||||||||||||||
Total revenues and other |
|
$ |
2,126 |
|
|
$ |
2,488 |
|
|
$ |
4,233 |
|
|
$ |
3,350 |
|
|
$ |
12,197 |
|
Earnings (loss) before income taxes |
|
$ |
(3,685 |
) |
|
$ |
(1,745 |
) |
|
$ |
1,178 |
|
|
$ |
375 |
|
|
$ |
(3,877 |
) |
Net earnings (loss) attributable to Devon |
|
$ |
(3,056 |
) |
|
$ |
(1,570 |
) |
|
$ |
993 |
|
|
$ |
331 |
|
|
$ |
(3,302 |
) |
Basic net earnings (loss) per share attributable to Devon |
|
$ |
(6.44 |
) |
|
$ |
(3.04 |
) |
|
$ |
1.90 |
|
|
$ |
0.63 |
|
|
$ |
(6.52 |
) |
Diluted net earnings (loss) per share attributable to Devon |
|
$ |
(6.44 |
) |
|
$ |
(3.04 |
) |
|
$ |
1.89 |
|
|
$ |
0.63 |
|
|
$ |
(6.52 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|||||||||||||||||
|
|
First Quarter |
|
|
Second Quarter |
|
|
Third Quarter |
|
|
Fourth Quarter |
|
|
Full Year |
|
|||||
|
|
(Millions, except per share amounts) |
|
|||||||||||||||||
Total revenues and other |
|
$ |
3,265 |
|
|
$ |
3,393 |
|
|
$ |
3,601 |
|
|
$ |
2,886 |
|
|
$ |
13,145 |
|
Loss before income taxes |
|
$ |
(5,624 |
) |
|
$ |
(4,479 |
) |
|
$ |
(5,623 |
) |
|
$ |
(5,542 |
) |
|
$ |
(21,268 |
) |
Net loss attributable to Devon |
|
$ |
(3,599 |
) |
|
$ |
(2,816 |
) |
|
$ |
(3,507 |
) |
|
$ |
(4,532 |
) |
|
$ |
(14,454 |
) |
Basic net loss per share attributable to Devon |
|
$ |
(8.88 |
) |
|
$ |
(6.94 |
) |
|
$ |
(8.64 |
) |
|
$ |
(11.12 |
) |
|
$ |
(35.55 |
) |
Diluted net loss per share attributable to Devon |
|
$ |
(8.88 |
) |
|
$ |
(6.94 |
) |
|
$ |
(8.64 |
) |
|
$ |
(11.12 |
) |
|
$ |
(35.55 |
) |
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|