noodls browser compatibility check

The security settings of your browser are blocking the execution of scripts.

To use noodls, javascript support must be enabled. Please change your browser's security settings to enable javascript.

If you have changed your browser's security settings, you can click here.

related announcements

Company News

Jones Lang LaSalle Inc.

Preston Stonebrook retail center in Frisco, Texas sells
Baker & McKenzie LLP

Baker McKenzie Advises CITIC Securities on Skyworth Group's HKD 1.06[...]
Dogecoin Cash Inc.

Dogecoin Cash Inc. (OTCQB: CBDS) Announces Symbol Change to DOGP,[...]

Economy, Business and Finance

Devon Energy Corporation

05/07/2025 | Press release | Distributed by Public on 05/07/2025 10:01

Quarterly Report for Quarter Ending March 31, 2025 (Form 10-Q)

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

(Mark One)


☑	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2025


☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number 001-32318

DEVON ENERGY CORPORATION

(Exact name of registrant as specified in its charter)


Delaware		73-1567067
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer identification No.)

333 West Sheridan Avenue, Oklahoma City, Oklahoma		73102-5015
(Address of principal executive offices)		(Zip code)

Registrant's telephone number, including area code: (405) 235-3611

Former name, address and former fiscal year, if changed from last report: Not applicable

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol	Name of each exchange on which registered
Common Stock, par value $0.10 per share	DVN	The New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes☑ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes☑ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.


Large accelerated filer	☑	Accelerated filer	☐	Non-accelerated filer	☐
Smaller reporting company	☐	Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☑

On April 23, 2025, 642.1million shares of common stock were outstanding.

Table of Contents

DEVON ENERGY CORPORATION

FORM 10-Q

TABLE OF CONTENTS


Part I. Financial Information
Item 1.	Financial Statements	6
	Consolidated Statements of Comprehensive Earnings	6
	Consolidated Balance Sheets	7
	Consolidated Statements of Cash Flows	8
	Consolidated Statements of Equity	9
	Notes to Consolidated Financial Statements	10
	Note 1 - Summary of Significant Accounting Policies	10
	Note 2 - Acquisitions and Divestitures	11
	Note 3 - Derivative Financial Instruments	12
	Note 4 - Share-Based Compensation	14
	Note 5 - Asset Impairments	15
	Note 6 - Income Taxes	16
	Note 7 - Net Earnings Per Share	16
	Note 8 - Other Comprehensive Earnings (Loss)	16
	Note 9 - Supplemental Information to Statements of Cash Flows	17
	Note 10 - Accounts Receivable	17
	Note 11 - Property, Plant and Equipment	17
	Note 12 - Investments	18
	Note 13 - Debt and Related Expenses	18
	Note 14 - Leases	20
	Note 15 - Asset Retirement Obligations	20
	Note 16 - Stockholders' Equity	21
	Note 17 - Commitments and Contingencies	22
	Note 18 - Fair Value Measurements	24
	Note 19 - Reportable Segments	25
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	26
	Executive Overview	26
	Results of Operations	27
	Capital Resources, Uses and Liquidity	35
	Critical Accounting Estimates	38
	Non-GAAP Measures	39
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	41
Item 4.	Controls and Procedures	41

Part II. Other Information
Item 1.	Legal Proceedings	42
Item 1A.	Risk Factors	42
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	42
Item 3.	Defaults Upon Senior Securities	42
Item 4.	Mine Safety Disclosures	42
Item 5.	Other Information	42
Item 6.	Exhibits	43

Signatures		43

Table of Contents

DEFINITIONS

Unless the context otherwise indicates, references to "us," "we," "our," "ours," "Devon," the "Company" and "Registrant" refer to Devon Energy Corporation and its consolidated subsidiaries. All monetary values, other than per unit and per share amounts, are stated in millions of U.S. dollars unless otherwise specified. In addition, the following are other abbreviations and definitions of certain terms used within this Quarterly Report on Form 10-Q:

"ASU" means Accounting Standards Update.

"Bbl" or "Bbls" means barrel or barrels.

"Boe" means barrel of oil equivalent. Gas proved reserves and production are converted to Boe, at the pressure and temperature base standard of each respective state in which the gas is produced, at the rate of six Mcf of gas per Bbl of oil, based upon the approximate relative energy content of gas and oil. NGL proved reserves and production are converted to Boe on a one-to-one basis with oil.

"Btu" means British thermal units, a measure of heating value.

"Catalyst" means Catalyst Midstream Partners, LLC.

"CDM" means Cotton Draw Midstream, L.L.C.

"DD&A" means depreciation, depletion and amortization expenses.

"EPA" means the United States Environmental Protection Agency.

"ESG" means environmental, social and governance.

"FASB" means Financial Accounting Standards Board.

"Fervo" means Fervo Energy Company.

"G&A" means general and administrative expenses.

"GAAP" means U.S. generally accepted accounting principles.

"Grayson Mill" means Grayson Mill Intermediate HoldCo II, LLC and Grayson Mill Intermediate HoldCo III, LLC.

"Inside FERC" refers to the publication Inside FERC's Gas Market Report.

"LOE" means lease operating expenses.

"Matterhorn" refers to Matterhorn Express Pipeline, LLC and, as applicable, its direct parent, MXP Parent, LLC.

"MBbls" means thousand barrels.

"MBoe" means thousand Boe.

"Mcf" means thousand cubic feet.

"MMBoe" means million Boe.

"MMBtu" means million Btu.

"MMcf" means million cubic feet.

"N/M" means not meaningful.

Table of Contents

"NCI" means noncontrolling interests.

"NGL" or "NGLs" means natural gas liquids.

"NOV" means notice of violation.

"NYMEX" means New York Mercantile Exchange.

"OPEC" means Organization of the Petroleum Exporting Countries.

"SEC" means United States Securities and Exchange Commission.

"Senior Credit Facility" means Devon's syndicated unsecured revolving line of credit, effective as of March 24, 2023.

"SOFR" means secured overnight financing rate.

"TSR" means total shareholder return.

"U.S." means United States of America.

"VIE" means variable interest entity.

"Water JV" means NDB Midstream L.L.C.

"WTI" means West Texas Intermediate.

"/Bbl" means per barrel.

"/d" means per day.

"/MMBtu" means per MMBtu.

Table of Contents

INFORMATION REGARDING FORWARD-LOOKING STATEMENTS

This report includes "forward-looking statements" within the meaning of the federal securities laws. Such statements include those concerning strategic plans, our expectations and objectives for future operations, as well as other future events or conditions, and are often identified by use of the words and phrases "expects," "believes," "will," "would," "could," "continue," "may," "aims," "likely to be," "intends," "forecasts," "projections," "estimates," "plans," "expectations," "targets," "opportunities," "potential," "anticipates," "outlook" and other similar terminology. All statements, other than statements of historical facts, included in this report that address activities, events or developments that Devon expects, believes or anticipates will or may occur in the future are forward-looking statements. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond our control. Consequently, actual future results could differ materially and adversely from our expectations due to a number of factors, including, but not limited to:

•

the volatility of oil, gas and NGL prices, including from changes in trade relations and policies, such as the imposition of tariffs by the U.S., China or other countries;

•

uncertainties inherent in estimating oil, gas and NGL reserves;

•

the extent to which we are successful in acquiring and discovering additional reserves;

•

the uncertainties, costs and risks involved in our operations;

•

risks related to our hedging activities;

•

our limited control over third parties who operate some of our oil and gas properties and investments;

•

midstream capacity constraints and potential interruptions in production, including from limits to the build out of midstream infrastructure;

•

competition for assets, materials, people and capital, which can be exacerbated by supply chain disruptions, including as a result of tariffs or other changes in trade policy;

•

regulatory restrictions, compliance costs and other risks relating to governmental regulation, including with respect to federal lands, environmental matters and water disposal;

•

climate change and risks related to regulatory, social and market efforts to address climate change;

•

risks relating to our ESG initiatives;

•

claims, audits and other proceedings impacting our business, including with respect to historic and legacy operations;

•

governmental interventions in energy markets;

•

counterparty credit risks;

•

risks relating to our indebtedness;

•

cybersecurity risks;

•

the extent to which insurance covers any losses we may experience;

•

risks related to shareholder activism;

•

our ability to successfully complete mergers, acquisitions and divestitures;

•

our ability to pay dividends and make share repurchases; and

•

any of the other risks and uncertainties discussed in this report, our 2024 Annual Report on Form 10-Kand our other filings with the SEC.

The forward-looking statements included in this filing speak only as of the date of this report, represent management's current reasonable expectations as of the date of this filing and are subject to the risks and uncertainties identified above as well as those described elsewhere in this report and in other documents we file from time to time with the SEC. We cannot guarantee the accuracy of our forward-looking statements, and readers are urged to carefully review and consider the various disclosures made in this report and in other documents we file from time to time with the SEC. All subsequent written and oral forward-looking statements attributable to Devon, or persons acting on its behalf, are expressly qualified in their entirety by the cautionary statements above. We do not undertake, and expressly disclaim, any duty to update or revise our forward-looking statements based on new information, future events or otherwise.

Table of Contents

Part I. Financial Information

Item 1. Financial Statements

DEVON ENERGY CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS


	Three Months Ended March 31,
	2025			2024
	(Unaudited)
Oil, gas and NGL sales	$	3,126		$	2,629
Oil, gas and NGL derivatives		(98	)		(145	)
Marketing and midstream revenues		1,424			1,112
Total revenues		4,452			3,596
Production expenses		912			751
Exploration expenses		10			9
Marketing and midstream expenses		1,436			1,133
Depreciation, depletion and amortization		912			722
Asset impairments		254			-
Asset dispositions		2			1
General and administrative expenses		130			114
Financing costs, net		123			76
Other, net		27			22
Total expenses		3,806			2,828
Earnings before income taxes		646			768
Income tax expense		137			159
Net earnings		509			609
Net earnings attributable to noncontrolling interests		15			13
Net earnings attributable to Devon	$	494		$	596
Net earnings per share:
Basic net earnings per share	$	0.77		$	0.95
Diluted net earnings per share	$	0.77		$	0.94
Comprehensive earnings:
Net earnings	$	509		$	609
Other comprehensive earnings, net of tax:
Pension and postretirement plans		1			1
Other comprehensive earnings, net of tax		1			1
Comprehensive earnings:		510			610
Comprehensive earnings attributable to noncontrolling interests		15			13
Comprehensive earnings attributable to Devon	$	495		$	597

See accompanying notes to consolidated financial statements.

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS


	March 31, 2025			December 31, 2024
	(Unaudited)
ASSETS
Current assets:
Cash, cash equivalents and restricted cash	$	1,234		$	846
Accounts receivable		2,036			1,972
Inventory		332			294
Other current assets		303			315
Total current assets		3,905			3,427
Oil and gas property and equipment, based on successful efforts accounting, net		23,429			23,198
Other property and equipment, net ($189 million and $178 million related to CDM in 2025 and 2024, respectively)		1,653			1,813
Total property and equipment, net		25,082			25,011
Goodwill		753			753
Right-of-use assets		127			303
Investments		713			727
Other long-term assets		348			268
Total assets	$	30,928		$	30,489
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable	$	923		$	806
Revenues and royalties payable		1,588			1,432
Short-term debt		485			485
Other current liabilities		622			586
Total current liabilities		3,618			3,309
Long-term debt		8,395			8,398
Lease liabilities		77			320
Asset retirement obligations		835			770
Other long-term liabilities		1,041			840
Deferred income taxes		2,189			2,148
Stockholders' equity:
Common stock, $0.10 par value. Authorized 1.0 billion shares; issued 644 million and 651 million shares in 2025 and 2024, respectively		64			65
Additional paid-in capital		6,096			6,387
Retained earnings		8,506			8,166
Accumulated other comprehensive loss		(121	)		(122	)
Total stockholders' equity attributable to Devon		14,545			14,496
Noncontrolling interests		228			208
Total equity		14,773			14,704
Total liabilities and equity	$	30,928		$	30,489

See accompanying notes to consolidated financial statements.

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS


	Three Months Ended March 31,
	2025			2024
	(Unaudited)
Cash flows from operating activities:
Net earnings	$	509		$	609
Adjustments to reconcile net earnings to net cash from operating activities:
Depreciation, depletion and amortization		912			722
Asset impairments		254			-
Leasehold impairments		5			-
Accretion of liabilities		6			-
Total losses on commodity derivatives		98			145
Cash settlements on commodity derivatives		(10	)		24
Losses on asset dispositions		2			1
Deferred income tax expense		41			40
Share-based compensation		30			24
Other		(22	)		3
Changes in assets and liabilities, net		117			170
Net cash from operating activities		1,942			1,738
Cash flows from investing activities:
Capital expenditures		(934	)		(894	)
Acquisitions of property and equipment		(8	)		(8	)
Divestitures of property and equipment		133			17
Distributions from investments		9			11
Contributions to investments and other		(2	)		(47	)
Net cash from investing activities		(802	)		(921	)
Cash flows from financing activities:
Repurchases of common stock		(301	)		(205	)
Dividends paid on common stock		(163	)		(299	)
Contributions from noncontrolling interests		14			12
Distributions to noncontrolling interests		(9	)		(7	)
Repayment of finance lease		(274	)		-
Shares exchanged for tax withholdings and other		(19	)		(42	)
Net cash from financing activities		(752	)		(541	)
Effect of exchange rate changes on cash		-			(2	)
Net change in cash, cash equivalents and restricted cash		388			274
Cash, cash equivalents and restricted cash at beginning of period		846			875
Cash, cash equivalents and restricted cash at end of period	$	1,234		$	1,149

Reconciliation of cash, cash equivalents and restricted cash:
Cash and cash equivalents	$	1,198		$	1,126
Restricted cash		36			23
Total cash, cash equivalents and restricted cash	$	1,234		$	1,149

See accompanying notes to consolidated financial statements.

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EQUITY


													Other
							Additional						Comprehensive
	Common Stock						Paid-In			Retained			Earnings			Treasury			Noncontrolling			Total
	Shares			Amount			Capital			Earnings			(Loss)			Stock			Interests			Equity

Three Months Ended March 31, 2025
Balance as of December 31, 2024		651		$	65		$	6,387		$	8,166		$	(122	)	$	-		$	208		$	14,704
Net earnings		-			-			-			494			-			-			15			509
Other comprehensive earnings, net of tax		-			-			-			-			1			-			-			1
Restricted stock grants, net of cancellations		2			-			-			-			-			-			-			-
Common stock repurchased		-			-			(3	)		-			-			(319	)		-			(322	)
Common stock retired		(9	)		(1	)		(318	)		-			-			319			-			-
Common stock dividends		-			-			-			(154	)		-			-			-			(154	)
Share-based compensation		-			-			30			-			-			-			-			30
Contributions from noncontrolling interests		-			-			-			-			-			-			14			14
Distributions to noncontrolling interests		-			-			-			-			-			-			(9	)		(9	)
Balance as of March 31, 2025		644		$	64		$	6,096		$	8,506		$	(121	)	$	-		$	228		$	14,773
Three Months Ended March 31, 2024
Balance as of December 31, 2023		636		$	64		$	5,939		$	6,195		$	(124	)	$	(13	)	$	156		$	12,217
Net earnings		-			-			-			596			-			-			13			609
Other comprehensive earnings, net of tax		-			-			-			-			1			-			-			1
Restricted stock grants, net of cancellations		2			-			-			-			-			-			-			-
Common stock repurchased		-			-			(1	)		-			-			(232	)		-			(233	)
Common stock retired		(6	)		(1	)		(244	)		-			-			245			-			-
Common stock dividends		-			-			-			(282	)		-			-			-			(282	)
Share-based compensation		1			-			24			-			-			-			-			24
Contributions from noncontrolling interests		-			-			-			-			-			-			12			12
Distributions to noncontrolling interests		-			-			-			-			-			-			(7	)		(7	)
Balance as of March 31, 2024		633		$	63		$	5,718		$	6,509		$	(123	)	$	-		$	174		$	12,341

See accompanying notes to consolidated financial statements.

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Summary of Significant Accounting Policies

The accompanying unaudited interim financial statements and notes of Devon have been prepared pursuant to the rules and regulations of the SEC. Pursuant to such rules and regulations, certain disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been omitted. The accompanying unaudited interim financial statements and notes should be read in conjunction with the financial statements and notes included in Devon's 2024 Annual Report on Form 10-K. The accompanying unaudited interim financial statements in this report reflect all adjustments that are, in the opinion of management, necessary for a fair statement of Devon's results of operations and cash flows for the three-month periods ended March 31, 2025 and 2024 and Devon's financial position as of March 31, 2025.

On September 27, 2024, Devon acquired the Williston Basin business of Grayson Mill for total consideration of approximately $5.0billion, consisting of $3.5billion of cash and approximately 37.3million shares of Devon common stock, including purchase price adjustments. The transaction has been accounted for using the acquisition method of accounting. See Note 2for further discussion.

Variable Interest Entity

CDM is a joint venture entity formed by Devon and an affiliate of QL Capital Partners, LP. CDM provides gathering, compression and dehydration services for natural gas production in the Cotton Draw area of the Delaware Basin. Devon holds a controlling interest in CDM and the portions of CDM's net earnings and equity not attributable to Devon's controlling interest are shown separately as noncontrolling interests in the accompanying consolidated statements of comprehensive earnings and consolidated balance sheets. CDM is considered a VIE to Devon. The assets of CDM cannot be used by Devon for general corporate purposes and are included in, and disclosed parenthetically, on Devon's consolidated balance sheets. The carrying amount of liabilities related to CDM for which the creditors do not have recourse to Devon's assets are also included in, and disclosed parenthetically, if material, on Devon's consolidated balance sheets.

Disaggregation of Revenue

The following table presents revenue from contracts with customers that are disaggregated based on the type of good or service.


	Three Months Ended March 31,
	2025		2024
Oil	$	2,414	$	2,189
Gas		309		128
NGL		403		312
Oil, gas and NGL sales		3,126		2,629

Oil		918		807
Gas		272		121
NGL		234		184
Marketing and midstream revenues		1,424		1,112
Total revenues from contracts with customers	$	4,550	$	3,741

Recently Adopted Accounting Standards

Beginning with the 2024 Annual Report on Form 10-K, Devon adopted ASU 2023-07, Improvements to Reportable Segments Disclosures. Under this ASU, the scope and frequency of segment disclosures has increased to provide investors with additional detail about information utilized by an entity's "Chief Operating Decision Maker". See Note 19for Devon's disclosure.

Recently Issued Accounting Standards Not Yet Adopted

In December 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures. ASU 2023-09 intends to provide investors with enhanced information about an entity's income taxes by requiring disclosure of items such as disaggregation of the effective tax rate reconciliation as well as information regarding income taxes paid. This ASU will result in additional disclosures for annual reporting periods beginning after December 15, 2024, with early adoption permitted for annual financial statements that have

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)

not yet been issued. This ASU will result in additional disclosures for Devon beginning with our 2025 annual reporting and interim periods beginning in 2026.

In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses. ASU 2024-03 requires disclosures about specific types of expenses included in the expense captions presented on the face of the statement of operations as well as disclosures about selling expenses. This ASU is effective for Devon beginning with its 2027 annual reporting and interim periods beginning in 2028. Devon is evaluating the impact this ASU will have on the disclosures that accompany its consolidated financial statements.

2. Acquisitions and Divestitures

Grayson Mill Acquisition

On September 27, 2024, Devon completed its acquisition of the Williston Basin business of Grayson Mill for total consideration of approximately $5.0billion, consisting of $3.5billion of cash and approximately 37.3million shares of Devon common stock, including purchase price adjustments. Devon funded the cash portion of the purchase price through cash on hand and debt financing. For additional information regarding the debt financing, see Note 13.

Purchase Price Allocation

This transaction has been accounted for using the acquisition method of accounting. Under the acquisition method of accounting, the assets and liabilities of Grayson Mill and its subsidiaries have been recorded at their respective fair values as of the date of completion of the acquisition and added to Devon's. The preliminary purchase price assessment remains an ongoing process and is subject to change for up to one year subsequent to the closing date of the acquisition. Determining the fair value of the assets and liabilities of Grayson Mill requires judgment and certain assumptions to be made, the most significant of these being related to the valuation of Grayson Mill's oil and gas properties. The inputs and assumptions related to the oil and gas properties are categorized as level 3 in the fair value hierarchy.

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)

The following table represents the preliminary allocation of the total purchase price of Grayson Mill to the identifiable assets acquired and the liabilities assumed based on the fair values as of the acquisition date.


	Purchase
	Price Allocation
	as of March 31, 2025
Consideration:
Devon common stock issued		37.3
Devon closing price on September 27, 2024	$	38.96
Total common equity consideration	$	1,455
Cash consideration		3,567
Total consideration	$	5,022
Assets acquired:
Cash, cash equivalents and restricted cash	$	147
Accounts receivable		219
Inventory		44
Other current assets		9
Proved oil and gas property and equipment		3,056
Unproved oil and gas property and equipment		1,771
Other property and equipment, net		210
Right-of-use assets		29
Total assets acquired	$	5,485
Liabilities assumed:
Accounts payable	$	145
Revenue and royalties payable		209
Other current liabilities		16
Asset retirement obligations		75
Lease liabilities		18
Total liabilities assumed		463
Net assets acquired	$	5,022

Asset Exchange

On April 1, 2025, Devon and BPX Energy dissolved their partnership and divided their acreage in the Eagle Ford Blackhawk field located in Texas' DeWitt County. The transaction is expected to be accounted for as an equal, non-monetary exchange between the two parties.

Contingent Earnout Payments

Devon was entitled to contingent earnout payments associated with the sale of its Barnett Shale assets in 2020 with upside participation beginning at a $2.75Henry Hub natural gas price or a $50WTI oil price. The contingent payment period commenced on January 1, 2021, and had a term of four years.Devon received $20million in contingent earnout payments related to this transaction in both the first quarter of 2025 and first quarter of 2024.

Derivative Financial Instruments

Objectives and Strategies

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 periodically enters into derivative financial instruments with respect to a portion of its oil, gas and NGL marketing activities. These commodity derivative financial instruments include financial price swaps, basis swaps and costless price collars.

Devon does not intend to hold or issue derivative financial instruments for speculative trading purposes and has elected not to designate any of its derivative instruments for hedge accounting treatment.

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)

Counterparty Credit Risk

By using derivative financial instruments, 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 contain provisions that provide for collateral payments if Devon's or its counterparty's credit rating falls below certain credit rating levels. As of March 31, 2025, Devon neither held cash collateral of its counterparties nor posted cash collateral to its counterparties.

Commodity Derivatives

As of March 31, 2025, Devon had the following open oil derivative positions. The first two tables present Devon's oil derivatives that settle against the average of the prompt month NYMEX WTI futures price. The third 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)
Q2-Q4 2025		10,985	$	71.82		103,015	$	66.41	$	75.37


	Three-Way Price Collars
Period	Volume (Bbls/d)		Weighted Average Floor Sold Price ($/Bbl)		Weighted Average Floor Purchased Price ($/Bbl)		Weighted Average Ceiling Price ($/Bbl)
Q2-Q4 2025		13,000	$	50.77	$	65.00	$	77.37
Q1-Q4 2026		2,479	$	50.00	$	65.00	$	77.91


	Oil Basis Swaps
Period	Index	Volume (Bbls/d)		Weighted Average Differential to WTI ($/Bbl)
Q2-Q4 2025	Midland Sweet		63,000	$	1.00
Q2-Q4 2025	NYMEX Roll		4,000	$	0.91
Q1-Q4 2026	Midland Sweet		32,000	$	1.13

As of March 31, 2025, 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)
Q2-Q4 2025		296,167	$	3.41		170,000	$	3.00	$	3.80
Q1-Q4 2026		217,500	$	3.72		160,000	$	3.14	$	4.88

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)


	Natural Gas Basis Swaps
Period	Index	Volume (MMBtu/d)		Weighted Average Differential to Henry Hub ($/MMBtu)
Q2-Q4 2025	Houston Ship Channel		230,000	$	(0.35	)
Q2-Q4 2025	WAHA		110,000	$	(1.11	)
Q1-Q4 2026	Houston Ship Channel		50,000	$	(0.29	)
Q1-Q4 2026	WAHA		20,000	$	(1.30	)

As of March 31, 2025, Devon had the following open NGL derivative positions. Devon's NGL positions settle against the average of the prompt month OPIS Mont Belvieu, Texas index.


		Price Swaps
Period	Product	Volume (Bbls/d)		Weighted Average Price ($/Bbl)
Q2-Q4 2025	Natural Gasoline		3,000	$	63.35
Q2-Q4 2025	Normal Butane		323	$	39.90
Q2-Q4 2025	Propane		3,000	$	32.29

Financial Statement Presentation

All derivative financial instruments are recognized at their current fair value as either assets or liabilities in the consolidated balance sheets. Amounts related to contracts allowed to be netted upon payment subject to a master netting arrangement with the same counterparty are reported on a net basis in the consolidated balance sheets. The table below presents a summary of these positions as of March 31, 2025 and December 31, 2024.


	March 31, 2025									December 31, 2024
	Gross Fair Value			Amounts Netted			Net Fair Value			Gross Fair Value			Amounts Netted			Net Fair Value			Balance Sheet Classification
Commodity derivatives:
Short-term derivative asset	$	133		$	(68	)	$	65		$	78		$	(23	)	$	55		Other current assets
Long-term derivative asset		11			(8	)		3			5			(4	)		1		Other long-term assets
Short-term derivative liability		(165	)		68			(97	)		(37	)		23			(14	)	Other current liabilities
Long-term derivative liability		(44	)		8			(36	)		(23	)		4			(19	)	Other long-term liabilities
Total derivative asset (liability)	$	(65	)	$	-		$	(65	)	$	23		$	-		$	23

Share-Based Compensation

The table below presents the share-based compensation expense included in Devon's accompanying consolidated statements of comprehensive earnings.


	Three Months Ended March 31,
	2025		2024
G&A	$	24	$	24
Restructuring and transaction costs		6		-
Total	$	30	$	24

Related income tax benefit	$	3	$	9

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)

Under its approved long-term incentive plan, Devon grants share-based awards to its employees. The following table presents a summary of Devon's unvested restricted stock awards and units and performance share units granted under the plan.


	Restricted Stock Awards & Units					Performance Share Units
	Awards/Units			Weighted Average Grant-Date Fair Value		Units				Weighted Average Grant-Date Fair Value
	(Thousands, except fair value data)
Unvested at 12/31/24		4,107		$	45.31		1,179			$	67.38
Granted		2,432		$	34.26		510			$	45.92
Vested		(1,192	)	$	46.88		(272	)		$	68.68
Forfeited		(16	)	$	39.40		(90	)		$	68.68
Unvested at 3/31/25		5,331		$	39.93		1,327		(1)	$	58.77

(1)

A maximum of 2.7million common shares could be awarded based upon Devon's final TSR ranking.

The following table presents the assumptions related to the performance share units granted in 2025, as indicated in the previous summary table.


	2025
Grant-date fair value	$	45.92
Risk-free interest rate		4.29	%
Volatility factor		38.70	%
Contractual term (years)		2.89

The following table presents a summary of the unrecognized compensation cost and the related weighted average recognition period associated with unvested awards and units as of March 31, 2025.


	Restricted Stock		Performance
	Awards/Units		Share Units
Unrecognized compensation cost	$	159	$	30
Weighted average period for recognition (years)		3.0		2.3

5. Asset Impairments

In the first quarter of 2025, Devon rationalized two headquarters-related real estate assets, triggering assets held for sale and recording asset impairments of $254million. Both transactions closed by the end of the first quarter of 2025 and generated sale proceeds of $120million.

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)

6. Income Taxes

The following table presents Devon's total income tax expense and a reconciliation of its effective income tax rate to the U.S. statutory income tax rate.


	Three Months Ended March 31,
	2025			2024
Earnings before income taxes	$	646		$	768

Current income tax expense	$	96		$	119
Deferred income tax expense		41			40
Total income tax expense	$	137		$	159

U.S. statutory income tax rate		21	%		21	%
State income taxes		1	%		1	%
Other		(1	%)		(1	%)
Effective income tax rate		21	%		21	%

Net Earnings Per Share

The following table reconciles net earnings available to common shareholders and weighted-average common shares outstanding used in the calculations of basic and diluted net earnings per share.


	Three Months Ended March 31,
	2025		2024
Net earnings	$	494	$	596
Common shares:
Average common shares outstanding - basic		643		629
Dilutive effect of potential common shares issuable		2		3
Average common shares outstanding - diluted		645		632
Net earnings per share available to common shareholders:
Basic	$	0.77	$	0.95
Diluted	$	0.77	$	0.94

8. Other Comprehensive Earnings (Loss)

Components of other comprehensive earnings (loss) consist of the following:


	Three Months Ended March 31,
	2025			2024
Pension and postretirement benefit plans:
Beginning accumulated pension and postretirement benefits	$	(122	)	$	(124	)
Recognition of net actuarial loss and prior service cost in earnings (1)		1			1
Ending accumulated pension and postretirement benefits	$	(121	)	$	(123	)

(1)

Recognition of net actuarial loss and prior service cost are included in the computation of net periodic benefit cost, which is a component of other, net in the accompanying consolidated statements of comprehensive earnings.

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)

Supplemental Information to Statements of Cash Flows


	Three Months Ended March 31,
	2025			2024
Changes in assets and liabilities, net:
Accounts receivable	$	(63	)	$	(96	)
Other current assets		(35	)		(23	)
Other long-term assets		(85	)		49
Accounts payable and revenues and royalties payable		248			143
Other current liabilities		(57	)		116
Other long-term liabilities		109			(19	)
Total	$	117		$	170
Supplementary cash flow data:
Interest paid	$	160		$	63
Income taxes refunded	$	-		$	(4	)

10.

Accounts Receivable

Components of accounts receivable include the following:


	March 31, 2025			December 31, 2024
Oil, gas and NGL sales	$	1,151		$	1,130
Joint interest billings		367			341
Marketing and midstream revenues		493			465
Other		32			42
Gross accounts receivable		2,043			1,978
Allowance for doubtful accounts		(7	)		(6	)
Net accounts receivable	$	2,036		$	1,972

11. Property, Plant and Equipment

The following table presents the aggregate capitalized costs related to Devon's oil and gas and non-oil and gas activities.


	March 31, 2025			December 31, 2024
Property and equipment:
Proved	$	54,814		$	53,647
Unproved and properties under development		2,775			2,814
Total oil and gas		57,589			56,461
Less accumulated DD&A		(34,160	)		(33,263	)
Oil and gas property and equipment, net		23,429			23,198
Other property and equipment		2,510			2,671
Less accumulated DD&A		(857	)		(858	)
Other property and equipment, net (1)		1,653			1,813
Property and equipment, net	$	25,082		$	25,011

(1)

$189million and $178million related to CDM in 2025 and 2024, respectively.

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)

12.

Investments

The following table presents Devon's investments shown on the consolidated balance sheets.


		Carrying Amount
Investments	% Interest	March 31, 2025		December 31, 2024
Catalyst	50%	$	266	$	273
Water JV	30%		218		216
Fervo	17%		113		115
Matterhorn	12.5%		69		69
Other	Various		47		54
Total		$	713	$	727

13.

Debt and Related Expenses

See below for a summary of debt instruments and balances. The notes, debentures and Term Loan reflected below are senior, unsecured obligations of Devon.


	March 31, 2025			December 31, 2024
5.85% due December 15, 2025	$	485		$	485
7.50% due September 15, 2027		73			73
5.25% due October 15, 2027		390			390
5.875% due June 15, 2028		325			325
4.50% due January 15, 2030		585			585
7.875% due September 30, 2031		675			675
7.95% due April 15, 2032		366			366
5.20% due September 15, 2034		1,250			1,250
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
5.75% due September 15, 2054		1,000			1,000
Term Loan dueSeptember 25, 2026		1,000			1,000
Net premium on debentures and notes		34			37
Debt issuance costs		(53	)		(53	)
Total debt	$	8,880		$	8,883
Less amount classified as short-term debt		485			485
Total long-term debt	$	8,395		$	8,398

Credit Lines

Devon has a $3.0billion revolving Senior Credit Facility, and,in the first quarter of 2025, Devon exercised its option to extend the Senior Credit Facility maturity date from March 24, 2029 to March 24, 2030. Devon has the option to extend the March 24, 2030 maturity date by an additional year subject to lender consent. As of March 31, 2025, Devon had nooutstanding borrowings under the Senior Credit Facility and had issued $4million in outstanding letters of credit under this facility. 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%. Under the terms of the credit agreement, total capitalization is adjusted to add back

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)

non-cash financial write-downs such as impairments. As of March 31, 2025, Devon was in compliance with this covenant with a debt-to-capitalization ratio of 26.3%.

Term Loan Credit Agreement

In August 2024, Devon entered into a delayed draw term loan credit agreement (the "Term Loan Credit Agreement"), providing for delayed draw term loans in an aggregate principal amount not to exceed $2.0billion, including a 364-day tranche of $500million and a two-year tranche of $1.5billion. On September 27, 2024, Devon borrowed $1.0billion on the two-year tranche (the "Term Loan") to partially fund the closing of the Grayson Mill acquisition. In connection with the borrowing of the Term Loan, the undrawn commitments under the Term Loan Credit Agreement automatically terminated. The Term Loan bears interest at a rate based on term SOFR plus a spread adjustment that varies based on Devon's credit ratings. The interest rate on the Term Loan was 5.8% as of March 31, 2025.

The Term Loan Credit Agreement contains substantially the same financial covenant as the Senior Credit Facility. As of March 31, 2025, Devon was in compliance with this covenant with a debt-to-capitalization ratio of 26.3%.

Issuance of Senior Notes

In August 2024, Devon issued $1.25billion of 5.20% senior notes due 2034 and $1.0billion of 5.75% senior notes due 2054. Devon used the net proceeds to partially fund the Grayson Mill acquisition. For additional information, see Note 2.

Retirement of Senior Notes

On September 15, 2024, Devon repaid $472million of 5.25% senior notes at maturity.

Net Financing Costs

The following schedule includes the components of net financing costs.


	Three Months Ended March 31,
	2025			2024
Net financing costs:
Interest based on debt outstanding	$	127		$	87
Interest income		(10	)		(13	)
Other		6			2
Total net financing costs	$	123		$	76

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)

14. Leases

Devon's operating lease right-of-use assets relate to real estate, drilling rigs and other equipment related to the exploration, development and production of oil and gas. As of March 31, 2025, Devon's financing lease right-of-use assets primarily relate to equipment related to the exploration, development and production of oil and gas. In the first quarter of 2025, Devon extinguished an approximately $300million real estate finance lease by making a cash payment of $274million and recognized a gain on early lease extinguishment in other, net related to the difference on the accompanying consolidated statement of comprehensive earnings. For additional information, see Note 5.

The following table presents Devon's right-of-use assets and lease liabilities as of March 31, 2025 and December 31, 2024.


	March 31, 2025						December 31, 2024
	Finance		Operating		Total		Finance		Operating		Total
Right-of-use assets	$	19	$	108	$	127	$	248	$	55	$	303
Lease liabilities:
Current lease liabilities (1)	$	5	$	45	$	50	$	25	$	28	$	53
Long-term lease liabilities		14		63		77		293		27		320
Total lease liabilities (2)	$	19	$	108	$	127	$	318	$	55	$	373

(1)

Current lease liabilities are included in other current liabilities on the consolidated balance sheets.

(2)

Devon has entered into certain leases of equipment related to the exploration, development and production of oil and gas that had terms not yet commenced as of March 31, 2025 and are therefore excluded from the amounts shown above.

15.

Asset Retirement Obligations

The following table presents the changes in Devon's asset retirement obligations.


	Three Months Ended March 31,
	2025			2024
Asset retirement obligations as of beginning of period	$	807		$	665
Liabilities incurred		11			8
Liabilities settled and divested		(8	)		(8	)
Revision and reclassification of estimated obligation		55			35
Accretion expense on discounted obligation		12			9
Asset retirement obligations as of end of period		877			709
Less current portion		42			26
Asset retirement obligations, long-term	$	835		$	683

During the first quarters of 2025 and 2024, Devon increased its asset retirement obligations by approximately $55million and $35million, respectively, primarily due to changes in current cost estimates and future retirement dates for its oil and gas assets.

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)

16.

Stockholders' Equity

Share Issuance

On September 27, 2024, Devon completed its acquisition of the Williston Basin business of Grayson Mill for total consideration of approximately $5.0billion. The transaction consisted of $3.5billion of cash and approximately 37.3million shares of Devon common stock at $38.96per share for total equity consideration of approximately $1.5billion, including purchase price adjustments.

Share Repurchases

Devon's Board of Directors has authorized a $5.0billion share repurchase program with a June 30, 2026 expiration date. The table below provides information regarding purchases of Devon's common stock under the $5.0billion share repurchase program (shares in thousands).


	Total Number of Shares Purchased		Dollar Value of Shares Purchased		Average Price Paid per Share
$5.0 Billion Plan
2021		13,983	$	589	$	42.15
2022		11,708		718	$	61.36
2023		19,350		992	$	51.23
2024:
First quarter		4,428		193	$	43.47
Second quarter		5,188		256	$	49.40
Third quarter		6,675		295	$	44.23
Fourth quarter		7,653		300	$	39.22
2024 Total		23,944		1,044	$	43.61
2025:
First quarter		8,505		301	$	35.33
Total plan		77,490	$	3,644	$	47.02

Dividends

Devon pays a quarterly dividend which can be comprised of a fixed dividend and a variable dividend. The variable dividend is dependent on quarterly cash flows, among other factors. Devon has raised its fixed dividend multiple times over the past two calendar years and most recently raised it by 9% from $0.22to $0.24per share in the first quarter of 2025. The following table summarizes Devon's dividends for the first quarter of 2025 and 2024, respectively.


	Dividends		Rate Per Share
2025:
First quarter	$	163	$	0.24
2024:
First quarter (1)	$	299	$	0.44

(1)

In the first quarter of 2024, Devon paid a variable dividend of $0.22per share for a total of $156million in addition to its fixed dividend.

In May 2025, Devon announced a fixed cash dividend in the amount of $0.24per share for approximately $154million payable in the second quarter of 2025.

Noncontrolling Interests

The noncontrolling interests' share of CDM's net earnings and the contributions from and distributions to the noncontrolling interests are presented as components of equity.

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)

17.

Commitments and Contingencies

Devon is party to various legal actions arising in connection with its 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 likely 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 oil and natural gas producers and related parties, including Devon, have been named in various lawsuits alleging royalty underpayments. Devon is currently named as a defendant in a number of such lawsuits, including some lawsuits in which the plaintiffs seek to certify classes of similarly situated plaintiffs. Among the allegations typically asserted in these suits are claims that Devon used below-market prices, made improper deductions, paid royalty proceeds in an untimely manner without including required interest, 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 royalty audits and is subject to related contracts and regulatory controls in the ordinary course of business, some that may lead to additional royalty claims. As of March 31, 2025, Devon has accrued approximately $40million in other current liabilities pertaining to such royalty matters.

Environmental and Climate Change Matters

Devon's business is subject to numerous federal, state, tribal and local laws and regulations governing the discharge of materials into the environment or otherwise relating to environmental protection. Failure to comply with these laws and regulations may result in the assessment of administrative, civil and criminal fines and penalties, as well as remediation costs. Although Devon believes that it is in substantial compliance with applicable environmental laws and regulations and that continued compliance with existing requirements will not have a material adverse impact on its business, there can be no assurance that this will continue in the future.

The Company has previously received separate NOVs from the EPA alleging emissions and permitting violations relating to certain of our historic operations in North Dakota, western Texas and New Mexico, respectively. The Company has been engaging with the EPA to resolve each of these matters, and Devon is actively negotiating a draft consent decree with the EPA and the Department of Justice with respect to the North Dakota NOV matter. If finalized, the consent decree may include monetary sanctions and obligations to complete mitigation projects and implement specific injunctive relief. Given that negotiations of the draft consent decree are ongoing and the uncertainty as to the ultimate result of the North Dakota NOV matter, we are currently unable to provide an estimate of potential loss; however, the costs associated with the resolution of the North Dakota NOV matter or any of the other NOV matters could be significant in amount and may include monetary penalties.

Beginning in 2013, various parishes in Louisiana filed suit against numerous oil and gas companies, including Devon, alleging that the companies' operations and activities in certain fields violated the State and Local Coastal Resource Management Act of 1978, as amended, and caused substantial environmental contamination, subsidence and other environmental damages to land and water bodies located in the coastal zone of Louisiana. The plaintiffs' claims against Devon relate primarily to the operations of several of Devon's corporate predecessors. The plaintiffs seek, among other things, payment of the costs necessary to clear, re-vegetate and otherwise restore the allegedly impacted areas. Although Devon cannot predict the ultimate outcome of these matters, Devon denies the allegations in these lawsuits and intends to vigorously defend against these claims.

The State of Delaware has filed legal proceedings against numerous oil and gas companies, including Devon, seeking relief to abate alleged impacts of climate change. These proceedings include far-reaching claims for monetary damages and injunctive relief. Although Devon cannot predict the ultimate outcome of this matter, Devon denies the allegations asserted in this lawsuit and intends to vigorously defend against these claims.

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)

Other Indemnifications and Legacy Matters

Pursuant to various sale agreements relating to divested businesses and assets, Devon has indemnified various purchasers against liabilities that they may incur with respect to the businesses and assets acquired from Devon. Additionally, federal, state and other laws in areas of former operations may require previous operators (including corporate successors of previous operators) to perform or make payments in certain circumstances where the current operator may no longer be able to satisfy the applicable obligation. Such obligations may include plugging and abandoning wells, removing production facilities, undertaking other restorative actions or performing requirements under surface agreements in existence at the time of disposition. For example, a predecessor entity of a Devon subsidiary previously sold certain private, state and federal oil and gas leases covering properties in shallow waters off the coast of Louisiana in the Gulf of America. These assets are generally referred to as the East Bay Field. The current operator of the East Bay Field has filed for protection under Chapter 11 of the U.S. Bankruptcy Code and will likely be unable to satisfy the eventual decommissioning obligations associated with the East Bay Field. Other companies in the chain of title of the East Bay Field have also sought bankruptcy protection and will also likely be unable to satisfy the eventual decommissioning obligations associated with the East Bay Field.

In March 2025, Devon received an order from the Department of the Interior, Bureau of Safety and Environmental Enforcement to decommission assets located on certain federal leases in the East Bay Field (the "Federal Assets"). As a result, during the first quarter of 2025, Devon recorded a contingent liability of $125million within other long-term liabilities in the consolidated balance sheet, reflecting the estimated costs of decommissioning the Federal Assets. The Company expects to be able to access funds available under certain bonds and a cash security account as and when Devon performs and pays these decommissioning obligations. Devon believes the funds will likely cover approximately $100million of the estimated decommissioning costs for the Federal Assets. Accordingly, during the first quarter of 2025, Devon recorded an approximately $100million receivable related to these sources of funds within other long-term assets in the consolidated balance sheet. The remaining $25million difference of the recorded decommissioning obligation and such sources of funds was recognized in other, net on the consolidated statement of comprehensive earnings. Devon may also be required to perform or fund decommissioning obligations associated with the East Bay Field under state and federal regulations applicable to predecessor operators beyond amounts accrued. Factors impacting this contingency include, among others: (i) the ultimate outcome of the ongoing bankruptcy proceedings, including with respect to state lease assets included in the East Bay Field, (ii) the actual costs to decommission the Federal Assets relative to the estimates, which are subject to numerous assumptions and uncertainties, and (iii) Devon's ability to successfully access funds under decommissioning bonds and other sources.

As of March 31, 2025, Devon has accrued approximately $200million of contingent liabilities related to such decommissioning legacy matters, including liabilities associated with the East Bay Field.

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)

18.

Fair Value Measurements

The following table provides carrying value and fair value measurement information for certain of Devon's financial assets and liabilities. The carrying values of cash, accounts receivable, other current receivables, accounts payable, other current payables, accrued expenses and lease liabilities included in the accompanying consolidated balance sheets approximated fair value at March 31, 2025 and December 31, 2024, as applicable. Therefore, such financial assets and liabilities are not presented in the following table.


							Fair Value Measurements Using:
	Carrying			Total Fair			Level 1		Level 2			Level 3
	Amount			Value			Inputs		Inputs			Inputs
March 31, 2025 assets (liabilities):
Cash equivalents	$	682		$	682		$	682	$	-		$	-
Commodity derivatives	$	68		$	68		$	-	$	68		$	-
Commodity derivatives	$	(133	)	$	(133	)	$	-	$	(133	)	$	-
Debt	$	(8,880	)	$	(8,592	)	$	-	$	(8,592	)	$	-
December 31, 2024 assets (liabilities):
Cash equivalents	$	319		$	319		$	319	$	-		$	-
Commodity derivatives	$	56		$	56		$	-	$	56		$	-
Commodity derivatives	$	(33	)	$	(33	)	$	-	$	(33	)	$	-
Debt	$	(8,883	)	$	(8,520	)	$	-	$	(8,520	)	$	-
Contingent earnout payments	$	20		$	20		$	-	$	-		$	20

The following methods and assumptions were used to estimate the fair values in the table above.

Level 1 Fair Value Measurements

Cash equivalents- Amounts consist primarily of money market investments and the fair value approximates the carrying value.

Level 2 Fair Value Measurements

Commodity derivatives- The fair value of commodity derivatives is 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 consistently trade actively in an established market. The fair values of its debt are estimated based on rates available for debt with similar terms and maturity when active trading is not available. Our variable rate debt is non-public and consists of our Term Loan. The fair value of our variable rate debt approximates the carrying value as the underlying SOFR resets every month based on the prevailing market rate.

Level 3 Fair Value Measurements

Contingent Earnout Payments- Devon had the right to receive contingent consideration related to the Barnett asset divestiture based on future oil and gas prices. These values were derived using a Monte Carlo valuation model and qualify as a level 3 fair value measurement. For additional information, see Note 2.

Table of Contents

DEVON ENERGY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(Unaudited)

19.

Reportable Segments

Devon is a leading independent energy company engaged primarily in the exploration, development and production of oil, natural gas and NGLs. Devon's oil and gas exploration and production activities are solely focused in the U.S. For financial reporting purposes, Devon aggregates its U.S. operating segments into one reporting segment due to the similar nature of these operations.

Devon's chief operating decision maker is the executive committee, which includes the chief executive officer, chief operating officers and chief financial officer. To assess the performance of our assets, we use net earnings. We believe net earnings provides information useful in assessing our operating and financial performance across periods.

The following table reflects Devon's net earnings, assets and capital expenditures for the time periods presented below.


	Three Months Ended March 31,
	2025		2024
Total revenues	$	4,452	$	3,596

LOE		479		380
Gathering, processing & transportation		204		180
Production and property taxes		229		191
Total significant expenses		912		751
Marketing and midstream expenses		1,436		1,133
DD&A		912		722
G&A		130		114
Financing costs, net		123		76
Income tax expense		137		159
Other segment items (1)		293		32
Total expenses		3,943		2,987

Net earnings	$	509	$	609

Total assets	$	30,928	$	24,978

Capital expenditures, including acquisitions	$	972	$	945

(1)

Other segment items included in segment net earnings are exploration expenses, asset impairments, asset dispositions and other, net.

Table of Contents

Item 2. Management's Discussion and Analysis ofFinancial Condition and Results of Operations

The following discussion and analysis addresses material changes in our results of operations for the three-month period ended March 31, 2025 compared to previous periods, and in our financial condition and liquidity since December 31, 2024. For information regarding our critical accounting policies and estimates, see our 2024 Annual Report on Form 10-Kunder "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations."

Executive Overview

We are a leading independent oil and natural gas exploration and production company whose operations are focused onshore in the United States. Our operations are currently focused in four core areas: the Delaware Basin, Rockies, Eagle Ford and Anadarko. Our asset base is underpinned by premium acreage in the economic core of the Delaware Basin and our diverse, top-tier resource plays, providing a deep inventory of opportunities for years to come.

On September 27, 2024, we acquired the Williston Basin business of Grayson Mill for total consideration of approximately $5.0 billion, consisting of $3.5 billion of cash and approximately 37.3 million shares of Devon common stock, including purchase price adjustments. The acquisition allows us to efficiently expand our oil production and operating scale, creating immediate and long-term, sustainable value to shareholders over time.

As evidenced by this acquisition, we remain focused on building economic value by executing on our strategic priorities of moderating production growth, emphasizing capital and operational efficiencies, optimizing reinvestment rates to maximize free cash flow, maintaining low leverage, delivering cash returns to our shareholders and pursuing operational excellence. Our recent performance highlights for these priorities include the following items for the first quarter of 2025:

•

Oil production totaled 388 MBbls/d, exceeding our plan by 1%.

•

As of March 31, 2025, completed approximately 73% of our authorized $5.0 billion share repurchase program with approximately 77.5 million of our common shares purchased for approximately $3.6 billion, or $47.02 per share since inception of the plan.

•

Exited with $4.2 billion of liquidity, including $1.2 billion of cash.

•

Generated $1.9 billion of operating cash flow and $6.8 billion for the past twelve trailing months.

•

Paid dividends of $163 million and have declared approximately $154 million of dividends to be paid in the second quarter of 2025.

•

Earnings attributable to Devon were $494 million, or $0.77 per diluted share.

•

Core earnings (Non-GAAP) were $779 million, or $1.21 per diluted share.

Our net earnings and operating cash flow are highly dependent upon oil, gas and NGL prices which can be volatile due to several varying factors. During the first quarter of 2025, commodity prices have experienced heightened volatility and declines, driven primarily by economic uncertainty in global trade arising from geopolitical events and shifting trade policies, such as the imposition of tariffs by the U.S. and planned oil output increases by OPEC+. Despite the potential negative impacts of higher inflation rates and supply chain disruptions created by these developments, we remain committed to capital discipline and delivering the objectives that underpin our current plan. Our disciplined, returns-driven strategy is designed to adapt to market fluctuations by reducing activity when necessary to maximize free cash flow generation. We will continue to prioritize value creation through moderated capital investment and production growth, particularly with a view of the volatility in commodity prices, supply chain constraints and the economic uncertainty arising from inflation and geopolitical events. Our cash-return objectives remain focused on opportunistic share repurchases, funding our dividends, repaying debt at upcoming maturities and building cash balances.

To emphasize our commitment to maximizing free cash flow and creating value for shareholders, we recently announced a business optimization plan which is anticipated to improve our annual pre-tax cash flow by $1.0 billion. The plan includes actions to achieve more efficient field-level operations and improvements in drilling and completion costs while improving operating margins and corporate costs. These savings are on track to be achieved by the end of 2026 with approximately $400 million expected to be completed by the end of 2025.

Table of Contents

Results of Operations

The following graphs, discussion and analysis are intended to provide an understanding of our results of operations and current financial condition. To facilitate the review, these numbers are being presented before consideration of noncontrolling interests.

Q1 2025 vs. Q4 2024

Our first quarter 2025 and fourth quarter 2024 net earnings were $509 million and $653 million, respectively. The graph below shows the change in net earnings from the fourth quarter of 2024 to the first quarter of 2025. The material changes are further discussed by category on the following pages.

Production Volumes


	Q1 2025		% of Total			Q4 2024		Change
Oil (MBbls/d)
Delaware Basin		216		56	%		221		-2	%
Rockies		112		29	%		110		2	%
Eagle Ford		45		11	%		49		-10	%
Anadarko Basin		11		3	%		14		-19	%
Other		4		1	%		4	N/M
Total		388		100	%		398		-3	%


	Q1 2025		% of Total			Q4 2024		Change
Gas (MMcf/d)
Delaware Basin		744		55	%		755		-1	%
Rockies		233		17	%		230		1	%
Eagle Ford		117		9	%		130		-10	%
Anadarko Basin		252		19	%		255		-1	%
Other		-		0	%		1	N/M
Total		1,346		100	%		1,371		-2	%


	Q1 2025		% of Total			Q4 2024		Change
NGLs (MBbls/d)
Delaware Basin		118		58	%		127		-7	%
Rockies		44		22	%		43		4	%
Eagle Ford		15		7	%		21		-29	%
Anadarko Basin		26		13	%		30		-16	%
Other		-		0	%		-	N/M
Total		203		100	%		221		-8	%

Table of Contents


	Q1 2025		% of Total			Q4 2024		Change
Combined (MBoe/d)
Delaware Basin		458		56	%		474		-3	%
Rockies		195		24	%		191		2	%
Eagle Ford		79		10	%		92		-14	%
Anadarko Basin		79		10	%		87		-9	%
Other		4		0	%		4	N/M
Total		815		100	%		848		-4	%

From the fourth quarter of 2024 to the first quarter of 2025, the change in volumes contributed to a $165 million decrease in earnings. The decrease in volumes was primarily due to natural well declines in the Delaware Basin, Eagle Ford and Anadarko Basin, as well as winter weather impacts in the Delaware and Anadarko Basins.

Realized Prices


	Q1 2025		Realization	Q4 2024		Change
Oil (per Bbl)
WTI index	$	71.50		$	70.32		2	%
Realized price, unhedged	$	69.13	97%	$	68.11		2	%
Cash settlements	$	0.02		$	1.08
Realized price, with hedges	$	69.15	97%	$	69.19		0	%


	Q1 2025			Realization	Q4 2024		Change
Gas (per Mcf)
Henry Hub index	$	3.65			$	2.79		31	%
Realized price, unhedged	$	2.55		70%	$	1.30		96	%
Cash settlements	$	(0.07	)		$	0.16
Realized price, with hedges	$	2.48		68%	$	1.46		70	%


	Q1 2025			Realization	Q4 2024			Change
NGLs (per Bbl)
WTI index	$	71.50			$	70.32			2	%
Realized price, unhedged	$	22.03		31%	$	21.07			5	%
Cash settlements	$	(0.10	)		$	(0.06	)
Realized price, with hedges	$	21.93		31%	$	21.01			4	%


	Q1 2025			Q4 2024		Change
Combined (per Boe)
Realized price, unhedged	$	42.58		$	39.57		8	%
Cash settlements	$	(0.13	)	$	0.75
Realized price, with hedges	$	42.45		$	40.32		5	%

From the fourth quarter of 2024 to the first quarter of 2025, realized prices contributed to a $205 million increase in earnings. Unhedged oil, gas and NGL prices increased primarily due to higher WTI, Henry Hub and Mont Belvieu index prices, respectively. The increase in unhedged prices was partially offset by unfavorable gas and NGL hedge cash settlements.

We currently have approximately 30% and 35% of our remaining anticipated 2025 oil and gas production hedged, respectively.

Table of Contents

Hedge Settlements


	Q1 2025			Q4 2024			Change
	Q
Oil	$	-		$	40		N/M
Natural gas		(8	)		20		N/M
NGL		(2	)		(2	)	N/M
Total cash settlements (1)	$	(10	)	$	58			-117	%

(1)

Included as a component of oil, gas and NGL derivatives on the consolidated statements of comprehensive earnings.

Cash settlements as presented in the tables above represent realized gains or losses related to the instruments described in Note 3in "Part I. Financial Information - Item 1. Financial Statements" in this report.

Production Expenses


	Q1 2025			Q4 2024			Change
LOE	$	479		$	445			8	%
Gathering, processing & transportation		204			213			-4	%
Production taxes		212			206			3	%
Property taxes		17			17			0	%
Total	$	912		$	881			4	%
Per Boe:
LOE	$	6.53		$	5.70			14	%
Gathering, processing & transportation	$	2.78		$	2.74			2	%
Percent of oil, gas and NGL sales:
Production taxes		6.8	%		6.7	%		2	%

Production expenses increased primarily due to the timing of new well activity in the Delaware Basin and Rockies, which led to higher LOE in the first quarter of 2025.

Field-Level Cash Margin

The table below presents the field-level cash margin for each of our operating areas. Field-level cash margin is computed as oil, gas and NGL sales less production expenses and is not a measure defined by GAAP. A reconciliation to the comparable GAAP measures is found in "Non-GAAP Measures" in this Item 2. The changes in production volumes, realized prices and production expenses, shown above, had the following impact on our field-level cash margins by asset.


	Q1 2025		$ per BOE		Q4 2024		$ per BOE
Field-level cash margin (Non-GAAP)
Delaware Basin	$	1,283	$	31.13	$	1,259	$	28.90
Rockies		509	$	29.01		489	$	27.86
Eagle Ford		270	$	37.98		308	$	36.25
Anadarko Basin		136	$	19.13		135	$	16.88
Other		16	N/M			14	N/M
Total	$	2,214	$	30.16	$	2,205	$	28.27

DD&A and Asset Impairments


	Q1 2025		Q4 2024		Change
Oil and gas per Boe	$	12.07	$	12.08		0	%

Oil and gas	$	886	$	943		-6	%
Other property and equipment		26		28		-7	%
Total DD&A	$	912	$	971		-6	%

Asset impairments	$	254	$	-	N/M

Table of Contents

by approximately $20 million due to the extinguishment of the associated financing lease. See Note 5in "Part I. Financial Information - Item 1. Financial Statements" of this report for further discussion.

G&A


	Q1 2025		Q4 2024		Change
G&A per Boe	$	1.77	$	1.97		-10	%

Labor and benefits	$	70	$	90		-22	%
Non-labor		60		65		-8	%
Total	$	130	$	155		-16	%

G&A costs were lower in the first quarter of 2025 primarily due to lower labor and benefit costs.

Other Items


	Q1 2025			Q4 2024			Change in earnings
Commodity hedge valuation changes (1)	$	(88	)	$	(142	)	$	54
Marketing and midstream operations		(12	)		(1	)		(11	)
Exploration expenses		10			12			2
Asset dispositions		2			(5	)		(7	)
Net financing costs		123			123			-
Other, net		27			24			(3	)
							$	35

(1)

Included as a component of oil, gas and NGL derivatives on the consolidated statements of comprehensive earnings.

We recognize fair value changes on our oil, gas and NGL derivative instruments in each reporting period. The changes in fair value resulted from new positions and settlements that occurred during each period, as well as the relationship between contract prices and the associated forward curves. For additional information, see Note 3in "Part I. Financial Information - Item 1. Financial Statements" in this report.

Income Taxes


	Q1 2025			Q4 2024
Current expense	$	96		$	119
Deferred expense		41			68
Total expense	$	137		$	187
Current tax rate		15	%		14	%
Deferred tax rate		6	%		8	%
Effective income tax rate		21	%		22	%

For additional information on income taxes, see Note 6in "Part I. Financial Information - Item 1. Financial Statements" in this report.

Table of Contents

Q1 2025 vs. Q1 2024

Our first quarter 2025 and first quarter 2024 net earnings were $509 million and $609 million, respectively. The graph below shows the change in net earnings from the first quarter of 2024 to the first quarter of 2025. The material changes are further discussed by category on the following pages.

Production Volumes


	Q1 2025		% of Total			Q1 2024		Change
Oil (MBbls/d)
Delaware Basin		216		56	%		208		4	%
Rockies		112		29	%		53		111	%
Eagle Ford		45		11	%		43		4	%
Anadarko Basin		11		3	%		11		6	%
Other		4		1	%		4	N/M
Total		388		100	%		319		22	%


	Q1 2025		% of Total			Q1 2024		Change
Gas (MMcf/d)
Delaware Basin		744		55	%		695		7	%
Rockies		233		17	%		81		188	%
Eagle Ford		117		9	%		79		48	%
Anadarko Basin		252		19	%		223		13	%
Other		-		0	%		1	N/M
Total		1,346		100	%		1,079		25	%


	Q1 2025		% of Total			Q1 2024		Change
NGLs (MBbls/d)
Delaware Basin		118		58	%		113		5	%
Rockies		44		22	%		12		262	%
Eagle Ford		15		7	%		14		9	%
Anadarko Basin		26		13	%		26		-1	%
Other		-		0	%		-	N/M
Total		203		100	%		165		23	%


	Q1 2025		% of Total			Q1 2024		Change
Combined (MBoe/d)
Delaware Basin		458		56	%		437		5	%
Rockies		195		24	%		79		148	%
Eagle Ford		79		10	%		70		13	%
Anadarko Basin		79		10	%		74		7	%
Other		4		0	%		4	N/M
Total		815		100	%		664		23	%

Table of Contents

From the first quarter of 2024 to the first quarter of 2025, the change in volumes contributed to a $542 million increase in earnings. Volumes increased primarily due to the Grayson Mill acquisition in the Rockies, which closed in the third quarter of 2024 as well as new well activity across our portfolio, particularly in the Delaware Basin.

Realized Prices


	Q1 2025		Realization	Q1 2024			Change
Oil (per Bbl)
WTI index	$	71.50		$	77.01			-7	%
Realized price, unhedged	$	69.13	97%	$	75.40			-8	%
Cash settlements	$	0.02		$	(0.25	)
Realized price, with hedges	$	69.15	97%	$	75.15			-8	%


	Q1 2025			Realization	Q1 2024		Change
Gas (per Mcf)
Henry Hub index	$	3.65			$	2.25		62	%
Realized price, unhedged	$	2.55		70%	$	1.30		97	%
Cash settlements	$	(0.07	)		$	0.32
Realized price, with hedges	$	2.48		68%	$	1.62		53	%


	Q1 2025			Realization	Q1 2024			Change
NGLs (per Bbl)
WTI index	$	71.50			$	77.01			-7	%
Realized price, unhedged	$	22.03		31%	$	20.81			6	%
Cash settlements	$	(0.10	)		$	(0.08	)
Realized price, with hedges	$	21.93		31%	$	20.73			6	%


	Q1 2025			Q1 2024		Change
Combined (per Boe)
Realized price, unhedged	$	42.58		$	43.52		-2	%
Cash settlements	$	(0.13	)	$	0.39
Realized price, with hedges	$	42.45		$	43.91		-3	%

From the first quarter of 2024 to the first quarter of 2025, realized prices contributed to a $45 million decrease in earnings. This decrease was due to lower unhedged realized oil prices which decreased primarily due to lower WTI index prices. This decrease was partially offset by an increase in unhedged realized gas and NGL prices which were primarily due to higher Henry Hub and Mont Belvieu index prices. Realized prices were also negatively impacted by unfavorable gas and NGL hedge cash settlements.

Hedge Settlements


	Q1 2025			Q1 2024			Change
Oil	$	-		$	(7	)	N/M
Natural gas		(8	)		32		N/M
NGL		(2	)		(1	)	N/M
Total cash settlements (1)	$	(10	)	$	24			-142	%

(1)

Included as a component of oil, gas and NGL derivatives on the consolidated statements of comprehensive earnings.

Table of Contents

Production Expenses


	Q1 2025			Q1 2024			Change
LOE	$	479		$	380			26	%
Gathering, processing & transportation		204			180			13	%
Production taxes		212			175			21	%
Property taxes		17			16			6	%
Total	$	912		$	751			21	%
Per Boe:
LOE	$	6.53		$	6.29			4	%
Gathering, processing & transportation	$	2.78		$	2.98			-7	%
Percent of oil, gas and NGL sales:
Production taxes		6.8	%		6.7	%		2	%

Production expenses increased in the first quarter of 2025 primarily due to increased activity in the Rockies related to the Grayson Mill acquisition as well as new well activity across the portfolio.

Field-Level Cash Margin


	Q1 2025		$ per BOE		Q1 2024		$ per BOE
Field-level cash margin (Non-GAAP)
Delaware Basin	$	1,283	$	31.13	$	1,275	$	32.06
Rockies		509	$	29.01		224	$	31.19
Eagle Ford		270	$	37.98		266	$	41.82
Anadarko Basin		136	$	19.13		98	$	14.64
Other		16	N/M			15	N/M
Total	$	2,214	$	30.16	$	1,878	$	31.09

DD&A and Asset Impairments


	Q1 2025		Q1 2024		Change
Oil and gas per Boe	$	12.07	$	11.57		4	%

Oil and gas	$	886	$	699		27	%
Other property and equipment		26		23		12	%
Total DD&A	$	912	$	722		26	%

Asset impairments	$	254	$	-	N/M

DD&A increased in the first quarter of 2025 primarily due to higher volumes driven by the Grayson Mill acquisition and new well activity across our portfolio.

In the first quarter of 2025, Devon rationalized two headquarters-related real estate assets resulting in total asset impairments of $254 million. As a result, our annual DD&A will be reduced by approximately $15 million and our net financing costs will be reduced by approximately $20 million due to the extinguishment of the associated financing lease. See Note 5in "Part I. Financial Information - Item 1. Financial Statements" of this report for further discussion.

Table of Contents

G&A


	Q1 2025		Q1 2024		Change
G&A per Boe	$	1.77	$	1.89		-6	%

Labor and benefits	$	70	$	63		11	%
Non-labor		60		51		18	%
Total	$	130	$	114		14	%

G&A increased in the first quarter of 2025 primarily due to higher employee compensation, driven in part by inflationary adjustments and the Grayson Mill acquisition. However, our G&A per Boe rate decreased due to the Grayson Mill acquisition efficiently expanding our operating scale and production.

Other Items


	Q1 2025			Q1 2024			Change in earnings
Commodity hedge valuation changes (1)	$	(88	)	$	(169	)	$	81
Marketing and midstream operations		(12	)		(21	)		9
Exploration expenses		10			9			(1	)
Asset dispositions		2			1			(1	)
Net financing costs		123			76			(47	)
Other, net		27			22			(5	)
							$	36

(1)

Included as a component of oil, gas and NGL derivatives on the consolidated statements of comprehensive earnings.

During the third quarter of 2024, we issued $3.25 billion of debt to partially fund the Grayson Mill acquisition. Additionally, we retired $472 million of debt in the third quarter of 2024. For additional information, see Note 13in "Part I. Financial Information - Item 1. Financial Statements" in this report.

Income Taxes


	Q1 2025			Q1 2024
Current expense	$	96		$	119
Deferred expense		41			40
Total expense	$	137		$	159
Current tax rate		15	%		16	%
Deferred tax rate		6	%		5	%
Effective income tax rate		21	%		21	%

For information on income taxes, see Note 6in "Part I. Financial Information - Item 1. Financial Statements" in this report.

Table of Contents

Capital Resources, Uses and Liquidity

Sources and Uses of Cash

The following table presents the major changes in cash and cash equivalents for the three months ended March 31, 2025 and 2024.


	Three Months Ended March 31,
	2025			2024
Operating cash flow	$	1,942		$	1,738
Capital expenditures		(934	)		(894	)
Acquisitions of property and equipment		(8	)		(8	)
Divestitures of property and equipment		133			17
Investment activity, net		7			(36	)
Repurchases of common stock		(301	)		(205	)
Common stock dividends		(163	)		(299	)
Noncontrolling interest activity, net		5			5
Repayment of finance lease		(274	)		-
Other		(19	)		(44	)
Net change in cash, cash equivalents and restricted cash	$	388		$	274
Cash, cash equivalents and restricted cash at end of period	$	1,234		$	1,149

Operating Cash Flow

As presented in the table above, net cash provided by operating activities continued to be a significant source of capital and liquidity. Operating cash flow funded our capital expenditures, and we continued to return value to our shareholders by utilizing cash flow and cash balances for share repurchases and dividends.

Capital Expenditures

The amounts in the table below reflect cash payments for capital expenditures, including cash paid for capital expenditures incurred in prior periods.


	Three Months Ended March 31,
	2025		2024
Delaware Basin	$	468	$	534
Rockies		222		75
Eagle Ford		151		157
Anadarko Basin		45		60
Other		1		2
Total oil and gas		887		828
Midstream		32		37
Other		15		29
Total capital expenditures	$	934	$	894

Capital expenditures consist primarily of amounts related to our oil and gas exploration and development operations, midstream operations and other corporate activities. Our capital investment program is driven by a disciplined allocation process focused on moderating our production growth and maximizing our returns. As such, our capital expenditures for the first three months of 2025 represented approximately 48% of our operating cash flow.

Table of Contents

Divestitures of Property and Equipment

During the first three months of 2025, we generated $133 million in proceeds primarily from the sale of headquarters-related real estate assets as part of our real estate rationalization initiatives. For additional information, see Note 5in "Part I. Financial Information - Item 1. Financial Statements" in this report.

During the first three months of 2025 and 2024, we received $20 million in contingent earnout payments related to assets previously sold. For additional information, see Note 2in "Part I. Financial Information - Item 1. Financial Statements" in this report.

Repayment of Finance Lease

During the first three months of 2025, we paid $274 million in cash to extinguish a financing lease related to a headquarters-related real estate asset as part of our real estate rationalization initiatives. For additional information, see Note 14in "Part I. Financial Information - Item 1. Financial Statements" in this report.

Investment Activity

During the first three months of 2025 and 2024, Devon received distributions from our investments of $9 million and $11 million, respectively. Devon contributed $2 million and $47 million to our investments during the first three months of 2025 and 2024, respectively.

Shareholder Distributions and Stock Activity

We repurchased approximately 8.5 million shares of common stock for $301 million and approximately 4.4 million shares of common stock for $193 million under the share repurchase program authorized by our Board of Directors in the first three months of 2025 and 2024, respectively. For additional information, see Note 16in "Part I. Financial Information - Item 1. Financial Statements" in this report.

The following table summarizes our common stock dividends during the first quarter of 2025 and 2024. Devon most recently raised its fixed dividend by 9% from $0.22 to $0.24 per share in the first quarter of 2025.


	Dividends		Rate Per Share
2025:
First quarter	$	163	$	0.24
2024:
First quarter (1)	$	299	$	0.44

(1)

In the first quarter of 2024, Devon paid a variable dividend of $0.22 per share for a total of $156 million in addition to its fixed dividend.

Noncontrolling Interest Activity, net

During the first three months of 2025 and 2024, we distributed $9 million and $7 million, respectively, to our noncontrolling interests in CDM. During the first three months of 2025 and 2024, we received $14 million and $12 million, respectively, in contributions from our noncontrolling interests.

Liquidity

The business of exploring for, developing and producing oil and natural gas is capital intensive. Because oil, natural gas and NGL reserves are a depleting resource, we, like all upstream operators, must continually make capital investments to grow and even sustain production. Generally, our capital investments are focused on drilling and completing new wells and maintaining production from existing wells. At opportunistic times, we also acquire operations and properties from other operators or landowners to enhance our existing portfolio of assets.

On September 27, 2024, Devon acquired the Williston Basin business of Grayson Mill. This acquisition adds a high-margin production mix that enhances our position and efficiently expands our operating scale and production. The acquisition delivers sustainable accretion to earnings and free cash flow further supporting our cash-return business model, which moderates growth, emphasizes capital efficiencies and prioritizes cash returns to shareholders.

Table of Contents

will be primarily focused on capital efficiencies, production optimization, commercial opportunities and corporate cost reductions. These savings are on track to be achieved by the end of 2026 with approximately $400 million expected to be completed by the end of 2025.

Historically, our primary sources of capital funding and liquidity have been our operating cash flow, cash on hand and asset divestiture proceeds. Additionally, we maintain a commercial paper program, supported by our revolving line of credit, which can be accessed as needed to supplement operating cash flow and cash balances. If needed, we can also issue debt and equity securities, including through transactions under our shelf registration statement filed with the SEC. We estimate the combination of our sources of capital will continue to be adequate to fund our planned capital requirements as discussed in this section as well as return cash to shareholders.

Operating Cash Flow

Key inputs into determining our planned capital investment are the amount of cash we hold and operating cash flow we expect to generate over the next one to three or more years. At the end of the first quarter of 2025, we held approximately $1.2 billion of cash. Our operating cash flow forecasts are sensitive to many variables and include a measure of uncertainty as actual results may differ from our expectations.

Commodity Prices- The most uncertain and volatile variables for our operating cash flow are the prices of the oil, gas and NGLs we produce and sell. Prices are determined primarily by prevailing market conditions. Regional and worldwide economic activity, weather, changes in public policy, including the imposition of tariffs by the U.S. or other countries, and other highly variable factors influence market conditions for these products. These factors, which are difficult to predict, create volatility in prices and are beyond our control.

To mitigate some of the risk inherent in prices, we utilize various derivative financial instruments to protect a portion of our production against downside price risk. The key terms to our oil, gas and NGL derivative financial instruments as of March 31, 2025 are presented in Note 3in "Part I. Financial Information - Item 1. Financial Statements" of this report.

Further, when considering the current commodity price environment and our current hedge position, we expect to achieve our capital investment priorities. We remain committed to capital discipline and focused on delivering the objectives that underpin our capital plan for 2025. However, if commodity prices decline further, we will adapt our plan by reducing activity in order to maximize free cash flow.

Operating Expenses- Commodity prices can also affect our operating cash flow through an indirect effect on operating expenses. Significant commodity price decreases can lead to a decrease in drilling and development activities. As a result, the demand and cost for people, services, equipment and materials may also decrease, causing a positive impact on our cash flow as the prices paid for services and equipment decline. However, the inverse is also generally true during periods of rising commodity prices.

Additionally, the economic uncertainty in global trade arising from geopolitical events and shifting trade policies, such as the imposition of tariffs by the U.S., may contribute to higher inflation rates and disrupt supply chains, negatively impacting our cash flow. While we actively work to mitigate the impact of these potential risks through operational efficiencies gained from the scale of our operations as well as by leveraging long-standing relationships with our suppliers, the ultimate impacts remain uncertain.

Credit Losses- Our operating cash flow is also exposed to credit risk in a variety of ways. This includes the credit risk related to customers who purchase our oil, gas and NGL production, the collection of receivables from our joint interest owners for their proportionate share of expenditures made on projects we operate and counterparties to our derivative financial contracts. We utilize a variety of mechanisms to limit our exposure to the credit risks of our customers, joint interest owners and counterparties. Such mechanisms include, under certain conditions, requiring letters of credit, prepayments or cash collateral postings.

Credit Availability

As of March 31, 2025, we had approximately $3.0 billion of available borrowing capacity under our Senior Credit Facility. This credit facility supports our $3.0 billion of short-term credit under our commercial paper program. At March 31, 2025, there were no borrowings under our commercial paper program, and we were in compliance with the Senior Credit Facility's financial covenant.

Table of Contents

Debt Ratings

We receive debt ratings from the major ratings agencies in the U.S. In determining our debt ratings, the agencies consider a number of qualitative and quantitative items including, but not limited to, commodity pricing levels, our liquidity, asset quality, reserve mix, debt levels, cost structure, planned asset sales and the size and scale of our production. Our credit rating from Standard and Poor's Financial Services is BBB with a stable outlook. Our credit rating from Fitch is BBB+ with a stable outlook. Our credit rating from Moody's Investor Service is Baa2 with a stable outlook. Any rating downgrades may result in additional letters of credit or cash collateral being posted under certain contractual arrangements.

There are no "rating triggers" in any of our contractual debt obligations that would accelerate scheduled maturities should our debt rating fall below a specified level. However, a downgrade could adversely impact our interest rate on our Term Loan or any credit facility borrowings and the ability to economically access debt markets in the future.

Cash Returns to Shareholders

We are committed to returning cash to shareholders through dividends and share repurchases. Our Board of Directors will consider a number of factors when setting the quarterly dividend, if any, including a general target of paying out approximately 10% of operating cash flow through the fixed dividend. In addition to the fixed quarterly dividend, we may pay a variable dividend or complete share repurchases. The declaration and payment of any future dividend, whether fixed or variable, will remain at the full discretion of our Board of Directors and will depend on our financial results, cash requirements, future prospects and other factors deemed relevant by the Board.

In May 2025, Devon announced a cash dividend in the amount of $0.24 per share payable in the second quarter of 2025 and will total approximately $154 million.

Our Board of Directors has authorized a $5.0 billion share repurchase program that expires on June 30, 2026. Through April 2025, we had executed $3.7 billion of the authorized program.

Capital Expenditures

Our capital expenditures budget for the remainder of 2025 is expected to be approximately $2.7 billion to $2.9 billion.

Investment Divestiture

On May 5, 2025, Devon agreed to sell its investment in Matterhorn for approximately $375 million. The transaction is expected to close by the end of the second quarter, subject to customary closing conditions. Proceeds from the divestiture will be used to further strengthen our investment-grade financial position.

Critical Accounting Estimates

Purchase Accounting

Periodically, we acquire assets and assume liabilities in transactions accounted for as business combinations, such as the acquisition of the Williston Basin business of Grayson Mill. In connection with the acquisition, we allocated the $5.0 billion of purchase price consideration to the assets acquired and liabilities assumed based on estimated fair values as of the date of the acquisition. The preliminary purchase price assessment remains an ongoing process and is subject to change for up to one year subsequent to the closing date of the acquisition.

We made a number of assumptions in estimating the fair value of assets acquired and liabilities assumed in the acquisition. The most significant assumptions relate to the estimated fair values of proved and unproved oil and gas properties. Since sufficient market data was not available regarding the fair values of proved and unproved oil and gas properties, we prepared estimates and engaged third-party valuation experts. Significant judgments and assumptions are inherent in these estimates and include, among other things, estimates of reserve quantities, estimates of future commodity prices, drilling plans, expected development costs, lease operating costs, reserve risk adjustment factors and an estimate of an applicable market participant discount rate that reflects the risk of the underlying cash flow estimates.

Table of Contents

Estimated fair values ascribed to assets acquired can have a significant impact on future results of operations presented in Devon's financial statements. A higher fair value ascribed to a property results in higher DD&A expense, which results in lower net earnings. Fair values are based on estimates of future commodity prices, reserve quantities, development costs and operating costs. In the event that future commodity prices or reserve quantities are lower than those used as inputs to determine estimates of acquisition date fair values, the likelihood increases that certain costs may be determined to not be recoverable.

For additional information regarding our critical accounting policies and estimates, see our 2024 Annual Report on Form 10-K.

Non-GAAP Measures

We utilize "core earnings attributable to Devon" and "core earnings per share attributable to Devon" that are not required by or presented in accordance with GAAP. These non-GAAP measures are not alternatives to GAAP measures and should not be considered in isolation or as a substitute for analysis of our results reported under GAAP. Core earnings attributable to Devon, as well as the per share amount, represent net earnings excluding certain non-cash and other items that are typically excluded by securities analysts in their published estimates of our financial results. Our non-GAAP measures are typically used as a quarterly performance measure. Amounts excluded relate to asset dispositions, non-cash asset impairments (including unproved asset impairments), deferred tax asset valuation allowance, fair value changes in derivative financial instruments and restructuring and transaction costs.

We believe these non-GAAP measures facilitate comparisons of our performance to earnings estimates published by securities analysts. We also believe these non-GAAP measures can facilitate comparisons of our performance between periods and to the performance of our peers.

Below are reconciliations of core earnings and core earnings per share attributable to Devon to comparable GAAP measures.


	Three Months Ended March 31,
	Before Tax		After Tax			After NCI			Per Diluted Share
2025:
Earnings attributable to Devon (GAAP)	$	646	$	509		$	494		$	0.77
Adjustments:
Asset dispositions		2		1			1			-
Asset and exploration impairments		259		202			202			0.31
Fair value changes in financial instruments		88		68			68			0.11
Restructuring and transaction costs		18		14			14			0.02
Core earnings attributable to Devon (Non-GAAP)	$	1,013	$	794		$	779		$	1.21
2024:
Earnings attributable to Devon (GAAP)	$	768	$	609		$	596		$	0.94
Adjustments:
Asset dispositions		1		1			1			-
Deferred tax asset valuation allowance		-		(1	)		(1	)		-
Fair value changes in financial instruments		172		134			134			0.22
Core earnings attributable to Devon (Non-GAAP)	$	941	$	743		$	730		$	1.16

EBITDAX and Field-Level Cash Margin

To assess the performance of our assets, we use EBITDAX and Field-Level Cash Margin. We compute EBITDAX as net earnings before income tax expense; financing costs, net; exploration expenses; DD&A; asset impairments; asset disposition gains and losses; non-cash share-based compensation; non-cash valuation changes for derivatives and financial instruments; restructuring and transaction costs; accretion on discounted liabilities; and other items not related to our normal operations. Field-Level Cash Margin is computed as oil, gas and NGL sales less production expenses. Production expenses consist of lease operating, gathering, processing and transportation expenses, as well as production and property taxes.

We exclude financing costs from EBITDAX to assess our operating results without regard to our financing methods or capital structure. Exploration expenses and asset disposition gains and losses are excluded from EBITDAX because they generally are not indicators of operating efficiency for a given reporting period. DD&A and impairments are excluded from EBITDAX because capital expenditures are evaluated at the time capital costs are incurred. We exclude share-based compensation, valuation changes,

Table of Contents

restructuring and transaction costs, accretion on discounted liabilities and other items from EBITDAX because they are not considered a measure of asset operating performance.

We believe EBITDAX and Field-Level Cash Margin provide information useful in assessing our operating and financial performance across periods. EBITDAX and Field-Level Cash Margin as defined by Devon may not be comparable to similarly titled measures used by other companies and should be considered in conjunction with net earnings from operations.

Below are reconciliations of net earnings to EBITDAX and a further reconciliation to Field-Level Cash Margin.


	Three Months Ended March 31,
	2025		2024
Net earnings (GAAP)	$	509	$	609
Financing costs, net		123		76
Income tax expense		137		159
Exploration expenses		10		9
Depreciation, depletion and amortization		912		722
Asset impairments		254		-
Asset dispositions		2		1
Share-based compensation		24		24
Derivative and financial instrument non-cash valuation changes		88		169
Accretion on discounted liabilities and other		27		22
EBITDAX (Non-GAAP)		2,086		1,791
Marketing and midstream revenues and expenses, net		12		21
Commodity derivative cash settlements		10		(24	)
General and administrative expenses, cash-based		106		90
Field-level cash margin (Non-GAAP)	$	2,214	$	1,878

Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Commodity Price Risk

As of March 31, 2025, we have commodity derivatives that pertain to a portion of our estimated production for the last nine months of 2025, as well as for 2026. The key terms to our open oil, gas and NGL derivative financial instruments are presented in Note 3in "Part I. Financial Information - Item 1. Financial Statements" in this report.

The fair values of our commodity derivatives are largely determined by the forward curves of the relevant price indices. At March 31, 2025, a 10% change in the forward curves associated with our commodity derivative instruments would have changed our net positions by approximately $275 million.

Interest Rate Risk

At March 31, 2025, we had total debt of $8.9 billion. Of this debt, $7.9 billion was comprised of debentures and notes that have fixed interest rates which averaged 5.7%. We also have a $1.0 billion Term Loan which has a variable interest rate that is adjusted monthly. The interest rate on the Term Loan was 5.8% at March 31, 2025.

Item 4. Controlsand Procedures

Disclosure Controls and Procedures

We have established disclosure controls and procedures to ensure that material information relating to Devon, including its consolidated subsidiaries, is made known to the officers who certify Devon's financial reports and to other members of senior management and the Board of Directors.

Based on their evaluation, our principal executive and principal financial officers have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) were effective as of March 31, 2025 to ensure that the information required to be disclosed by Devon in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms.

Changes in Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting that occurred during our most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Table of Contents

PART II. Other Information

Item 1. LegalProceedings

We are involved in various legal proceedings incidental to our business. However, to our knowledge as of the date of this report and subject to the environmental matters noted in Part I, Item 3. Legal Proceedings of our 2024 Annual Report on Form 10-K, there were no material pending legal proceedings to which we are a party or to which any of our property is subject. For more information on our legal contingencies, see Note 17in "Part I. Financial Information - Item 1. Financial Statements" of this report.

Please see our 2024 Annual Report on Form 10-Kand other SEC filings for additional information.

Item 1A. Risk Factors

There have been no material changes to the information included in Item 1A. "Risk Factors" in our 2024 Annual Report on Form 10-K.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

The following table provides information regarding purchases of our common stock that were made by us during the first quarter of 2025 (shares in thousands).


Period	Total Number of Shares Purchased (1)		Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (2)		Maximum Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (2)
January 1 - January 31		1,878	$	35.83		1,876	$	1,589
February 1 - February 28		3,387	$	35.56		2,862	$	1,487
March 1 - March 31		3,772	$	34.73		3,767	$	1,356
Total		9,037	$	35.27		8,505

(1)

In addition to shares purchased under the share repurchase program described below, these amounts include approximately 0.5 million shares received by us from employees for the payment of personal income tax withholdings on vesting transactions.

(2)

On November 2, 2021, we announced a $1.0 billion share repurchase program that would expire on December 31, 2022. Through subsequent approvals, including most recently in July 2024, Devon's Board of Directors expanded the share repurchase program authorization to $5.0 billion, with a June 30, 2026 expiration date. In the first quarter of 2025, we repurchased 8.5 million common shares for $301 million, or $35.33 per share, under this share repurchase program. For additional information, see Note 16in "Part I. Financial Information - Item 1. Financial Statements" in this report.

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. OtherInformation

During the three months ended March 31, 2025, none of the Company's directors or officers (as defined in Rule 16a-1(f) of the Securities Exchange Act of 1934) adopted, terminatedor modifieda Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement (as such terms are defined in Item 408 of Regulation S-K).

Table of Contents

Item 6. Exhibits


Exhibit Number		Description

10.1	Extension Agreement, dated as of March 24, 2025, to the Amended and Restated Credit Agreement, dated as of March 24, 2023, among Devon Energy Corporation, as Borrower, Bank of America, N.A., as Administrative Agent, Swing Line Lender and an L/C Issuer, and each Lender and L/C Issuer from time to time party thereto, with respect to Borrower's extension of the maturity date from March 24, 2029 to March 24, 2030.

10.2*	2025 Form of Notice of Grant of Restricted Stock Award and Award Agreement under the 2022 Long-Term Incentive Plan between Devon Energy Corporation and certain officers for restricted stock awarded (EVP form).

10.3*	2025 Form of Notice of Grant of Restricted Stock Award and Award Agreement under the 2022 Long-Term Incentive Plan between Devon Energy Corporation and certain officers for restricted stock awarded (SVP form).

10.4*	2025 Form of Notice of Grant of Performance Share Unit Award and Award Agreement under the 2022 Long-Term Incentive Plan between Devon Energy Corporation and certain officers for performance based restricted share units awarded (EVP form).

10.5*	2025 Form of Notice of Grant of Performance Share Unit Award and Award Agreement under the 2022 Long-Term Incentive Plan between Devon Energy Corporation and certain officers for performance based restricted share units awarded (SVP form).

31.1	Certification of principal executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2	Certification of principal financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1	Certification of principal executive officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2	Certification of principal financial officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS	Inline XBRL Instance Document - the XBRL Instance Document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.

101.SCH	Inline XBRL Taxonomy Extension Schema with Embedded Linkbase Documents.

104	Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

	*Indicates management contract or compensatory plan or arrangement.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


				DEVON ENERGY CORPORATION

Date: May 7, 2025				/s/ John B. Sherrer
				John B. Sherrer
				Vice President, Accounting and Controller

Devon Energy Corporation published this content on May 07, 2025, and is solely responsible for the information contained herein. Distributed via SEC EDGAR on May 07, 2025 at 16:01 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at support@pubt.io

Back

View original format