|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
1. Summary of Significant Accounting Policies
The accompanying unaudited consolidated financial statements and notes of Devon Energy Corporation ("Devon") have been prepared pursuant to the rules and regulations of the United States Securities and Exchange Commission. Pursuant to such rules and regulations, certain disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted. The accompanying consolidated financial statements and notes should be read in conjunction with the consolidated financial statements and notes included in Devon's 2010 Annual Report on Form 10-K.
The unaudited interim consolidated financial statements furnished in this report reflect all adjustments that are, in the opinion of management, necessary to a fair statement of Devon's financial position as of September 30, 2011 and Devon's results of operations and cash flows for the three-month and nine-month periods ended September 30, 2011 and 2010.
Recently Issued Accounting Standards Not Yet Adopted
In May 2011, the FASB issued Accounting Standards Update 2011-04, Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRS. This update does not require additional fair value measurements and is not intended to establish valuation standards or affect valuation practices outside of financial reporting. However, beginning in Devon's 2011 Annual Report on Form 10-K, this update will require certain additional disclosures related to Devon's fair value measurements. Devon does not expect the adoption of this update will materially impact its financial statement disclosures.
In June 2011, the FASB issued Accounting Standards Update 2011-05, Presentation of Comprehensive Income. Beginning in Devon's 2011 Annual Report on Form 10-K, this update will give Devon the option to present the total of comprehensive income, the components of net income and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. Devon has not determined which presentation option it will choose but does not expect its selection to materially impact the presentation of its financial statements.
In September 2011, the FASB issued Accounting Standards Update 2011-08: Intangibles – Goodwill and Other (Topic 350): Testing Goodwill for Impairment. This update permits an entity to make a qualitative assessment of whether it is more likely than not that a reporting unit's fair value is less than its carrying amount before applying the two-step goodwill impairment test. An entity is not required to calculate the fair value of a reporting unit unless the entity determines that it is more likely than not that its fair value is less than its carrying amount. Devon will adopt the provisions for this update in its annual impairment test as of October 31, 2011. Devon does not expect the adoption of this update will impact its goodwill value.
|
2. Short-Term Investments
Devon periodically invests excess cash in U.S. Treasuries, commercial paper and other marketable securities with original maturities exceeding three months. Such securities are presented as short-term investments in the accompanying consolidated balance sheets.
During the first nine months of 2011, Devon invested a portion of the International offshore divestiture proceeds it had received, causing short-term investments to increase. The carrying value of these investments approximates their fair value. As of September 30, 2011, the average remaining maturity of our short-term investments was 97 days, with a weighted average yield of 0.2 percent.
|
3. Accounts Receivable
The components of accounts receivable include the following:
|
September 30, 2011 |
December 31, 2010 |
|
(In millions) | |
Oil, gas and NGL sales |
$ 819 |
$ 786 |
Joint interest billings |
269 |
204 |
Marketing and midstream revenues |
185 |
165 |
Other |
166 |
57 |
Gross accounts receivable |
1,439 |
1,212 |
Allowance for doubtful accounts |
(9) |
(10) |
Net accounts receivable |
$ 1,430 |
$ 1,202 |
|
4. Derivative Financial Instruments
Objectives and Strategies
Devon periodically enters into derivative financial instruments to manage its exposure to market risks, such as changes in commodity prices, interest rates and currency exchange rates. Devon does not 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.
Devon's commodity derivative financial instruments include financial price swaps, basis swaps, costless price collars and call options. Under the terms of the price swaps, Devon receives a fixed price for its production and pays a variable market price to the contract counterparty. For the basis swaps, Devon receives a fixed differential between two regional gas index prices and pays a variable differential on the same two index prices to the contract counterparty. The price collars set a floor and ceiling price for the hedged production. If the applicable monthly price indices are outside of the ranges set by the floor and ceiling prices in the various collars, Devon will cash-settle the difference with the counterparty to the collars. Under the terms of the call options, Devon sold to counterparties the right to purchase production at a predetermined price.
Devon's interest rate swaps include contracts in which Devon receives a fixed rate and pays a variable rate on a total notional amount.
Devon's foreign currency contracts include forward contracts that hedge certain monetary assets denominated in Canadian dollars.
Credit Risk
Through its derivative financial instruments, Devon exposes itself to credit risk, which arises from 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 minimal credit risks. It is Devon's policy to enter into derivative contracts only with investment grade rated counterparties deemed by management to be competent and competitive market makers. Additionally, Devon's derivative contracts generally require cash collateral to be posted if either its or the counterparty's credit rating falls below investment grade. The mark-to-market exposure threshold, above which collateral must be posted, decreases as the debt rating falls further below investment grade. Such thresholds generally range from zero to $55 million for the majority of Devon's contracts. As of September 30, 2011, the credit ratings of all Devon's counterparties were investment grade.
Commodity Derivatives
As of September 30, 2011, Devon had the following open oil derivative positions. Devon's oil derivatives settle against the average of the prompt month NYMEX West Texas Intermediate futures price.
Production Period |
Price Swaps |
Price Collars |
Call Options Sold | ||||
Period |
Volume (Bbls/d) |
Weighted Average Price ($/Bbl) |
Volume (Bbls/d) |
Weighted Average Floor Price ($/Bbl) |
Weighted Average Ceiling Price ($/Bbl) |
Volume (Bbls/d) |
Weighted Average Price ($/Bbl) |
Q4 2011 |
— |
— |
45,000 |
$75.00 |
$108.89 |
19,500 |
$95.00 |
Q1-Q4 2012... |
22,000 |
$107.17 |
54,000 |
$85.74 |
$126.42 |
19,500 |
$95.00 |
Q1-Q4 2013... |
— |
— |
7,000 |
$90.00 |
$125.12 |
— |
— |
As of September 30, 2011, Devon had the following open natural gas derivative positions. Devon's natural gas derivative swaps, collars and call options settle against the Inside FERC first of the month Henry Hub index.
Production Period |
Price Swaps |
Price Collars |
Call Options Sold | ||||
Period |
Volume (MMBtu/d) |
Weighted Average Price ($/MMBtu) |
Volume (MMBtu/d) |
Weighted Average Floor Price ($/MMBtu) |
Weighted Average Ceiling Price ($/MMBtu) |
Volume (MMBtu/d) |
Weighted Average Price ($/MMBtu) |
Q4 2011 |
712,500 |
$5.51 |
287,935 |
4.66 |
5.07 |
— |
— |
Q1-Q4 2012... |
325,000 |
$5.09 |
490,000 |
4.75 |
5.57 |
487,500 |
$6.00 |
Basis Swaps | |||
Production Period |
Index |
Volume (MMBtu/d) |
Weighted Average Differential to Henry Hub ($/MMBtu) |
Q4 2011 |
Panhandle Eastern Pipeline |
150,000 |
$(0.33) |
As of September 30, 2011, Devon had the following open NGL derivative positions:
Basis Swaps | |||
Production Period |
Pay |
Volume (Bbls/d) |
Weighted Average Differential to WTI ($/Bbl) |
Q4 2011 |
Natural Gasoline |
332 |
$(9.75) |
Q1-Q4 2012 |
Natural Gasoline |
500 |
$(10.10) |
Q1-Q4 2013 |
Natural Gasoline |
500 |
$(6.80) |
Interest Rate Derivatives
As of September 30, 2011, Devon had the following open interest rate derivative positions:
Fixed-to-Floating Swaps | |||
Notional |
Fixed Rate Received |
Variable Rate Paid |
Expiration |
(In millions) |
|
|
|
$ 100 |
1.90% |
Federal funds rate |
August 3, 2012 |
500 |
3.90% |
Federal funds rate |
July 18, 2013 |
250 |
3.85% |
Federal funds rate |
July 22, 2013 |
$ 850 |
3.65% |
|
|
Foreign Currency Derivative
As of September 30, 2011, Devon had the following open foreign currency derivative position:
|
|
| ||||
Forward Contract | ||||||
Currency |
Contract Type |
CAD Notional |
Fixed Rate Received |
Expiration | ||
|
|
(In millions) |
(CAD-USD) |
| ||
Canadian Dollar |
Sell |
$ 305 |
0.9615 |
December 30, 2011 | ||
Financial Statement Presentation
The following table presents the derivative fair values included in the accompanying consolidated balance sheets.
|
Balance Sheet Caption |
September 30, 2011 |
December 31, 2010 |
|
|
(In millions) | |
Asset derivatives: |
|
|
|
Commodity derivatives |
Other current assets |
$ 672 |
$ 248 |
Commodity derivatives |
Other long-term assets |
188 |
1 |
Interest rate derivatives |
Other current assets |
29 |
100 |
Interest rate derivatives |
Other long-term assets |
27 |
40 |
Total asset derivatives |
$ 916 |
$ 389 | |
Liability derivatives: |
|
|
|
Commodity derivatives |
Other current liabilities |
$ 38 |
$ 50 |
Commodity derivatives |
Other long-term liabilities |
20 |
142 |
Total liability derivatives |
$ 58 |
$ 192 |
The following table presents the cash settlements and unrealized gains and losses on fair value changes included in the accompanying consolidated statements of operations associated with these derivative financial instruments. Cash settlements and unrealized gains and losses on fair value changes associated with Devon's commodity derivatives are presented in the "Oil, gas and NGL derivatives" caption in the accompanying consolidated statements of operations. Cash settlements and unrealized gains and losses on fair value changes associated with Devon's interest rate and foreign currency derivatives are presented in the "Interest-rate and other financial instruments" caption in the accompanying consolidated statements of operations.
|
Three Months Ended September 30, |
Nine Months Ended September 30, | ||
|
2011 |
2010 |
2011 |
2010 |
|
(In millions) | |||
Cash settlements: |
|
|
|
|
Commodity derivatives |
$ 96 |
$ 232 |
$ 241 |
$ 580 |
Interest rate derivatives |
52 |
17 |
73 |
37 |
Foreign currency derivatives |
22 |
— |
22 |
— |
Total cash settlements |
170 |
249 |
336 |
617 |
|
|
|
|
|
Unrealized gains (losses): |
|
|
|
|
Commodity derivatives |
642 |
(23) |
745 |
294 |
Interest rate derivatives |
(55) |
(72) |
(84) |
(158) |
Total unrealized gains (losses) |
587 |
(95) |
661 |
136 |
Net gain (loss) recognized on statement of operations |
$ 757 |
$ 154 |
$ 997 |
$ 753 |
|
5. Other Current Assets
The components of other current assets include the following:
|
September 30, 2011 |
December 31, 2010 |
|
(In millions) | |
Derivative financial instruments |
$ 701 |
$ 348 |
Income taxes receivable |
420 |
270 |
Inventories |
98 |
120 |
Other |
83 |
41 |
Other current assets |
$ 1,302 |
$ 779 |
|
6. Goodwill
During the first nine months of 2011, Devon's Canadian goodwill decreased $129 million entirely due to foreign currency translation.
|
7. Debt
Credit Lines
Devon has a $2.7 billion syndicated, unsecured revolving line of credit (the "Senior Credit Facility"). As of September 30, 2011, Devon had no borrowings under the Senior Credit Facility, but its borrowing capacity was reduced $0.1 billion by outstanding letters of credit.
The Senior Credit Facility contains only one material financial covenant. This covenant requires Devon's ratio of total funded debt to total capitalization to be less than 65 percent. The credit agreement contains definitions of total funded debt and total capitalization that include adjustments to the respective amounts reported in the consolidated financial statements. Also, total capitalization is adjusted to add back noncash financial writedowns such as full cost ceiling impairments or goodwill impairments. As of September 30, 2011, Devon was in compliance with this covenant. Devon's debt-to-capitalization ratio at September 30, 2011, as calculated pursuant to the terms of the agreement, was 22 percent.
2.40% Notes Due July 15, 2016, 4.00% Notes Due July 15, 2021 and 5.60% Notes Due July 15, 2041
In July 2011, Devon issued $2.25 billion of senior notes. The $2.22 billion of net proceeds received after discounts and issuance costs, were used to repay outstanding commercial paper balances as of June 30, 2011. These notes are unsecured and unsubordinated obligations of Devon.
Commercial Paper
In March 2011, Devon's Board of Directors authorized an increase in its commercial paper program from $2.2 billion to $5.0 billion. Commercial paper debt generally has a maturity of between 1 and 90 days, although it can have a maturity of up to 365 days, and bears interest at rates agreed to at the time of the borrowing. The interest rate is based on a standard index such as the Federal Funds Rate, LIBOR, or the money market rate as found on the commercial paper market.
Although Devon ended the third quarter of 2011 with approximately $6.8 billion of cash and short-term investments, the vast majority of this amount consists of proceeds from its International divestitures. Based on Devon's evaluation of future cash needs across its operations in the United States and Canada, these proceeds remain outside of the United States.
Consequently, subsequent to the commercial paper repayment in July 2011 noted above, Devon utilized additional commercial paper borrowings primarily to fund debt maturities, capital expenditures, common stock repurchases and dividends in excess of cash flow generated by its United States operating activities. As of September 30, 2011, Devon's average borrowing rate on its $3.2 billion of commercial paper borrowings was 0.27 percent. At December 31, 2010, Devon had no borrowings of commercial paper.
|
8. Asset Retirement Obligations
The schedule below summarizes changes in Devon's asset retirement obligations.
|
Nine Months Ended September 30, | |
|
2011 |
2010 |
|
(In millions) | |
Asset retirement obligations as of beginning of period |
$ 1,497 |
$ 1,513 |
Liabilities incurred |
38 |
36 |
Liabilities settled |
(56) |
(94) |
Revision of estimated obligation |
19 |
194 |
Liabilities assumed by others |
— |
(256) |
Accretion expense on discounted obligation |
69 |
71 |
Foreign currency translation |
(41) |
10 |
Asset retirement obligations as of end of period |
1,526 |
1,474 |
Less current portion |
66 |
80 |
Asset retirement obligations, long-term |
$ 1,460 |
$ 1,394 |
During the first nine months of 2010, Devon recognized a revision to its asset retirement obligations totaling $194 million. The increase was primarily due to an overall increase in abandonment cost estimates and a decrease in the discount rate used to calculate the present value of the obligations.
During the first nine months of 2010, Devon reduced its asset retirement obligations by $256 million for those obligations that were assumed by purchasers of Devon's Gulf of Mexico oil and gas properties in 2010.
|
Net Periodic Benefit Cost
The following table presents the components of net periodic benefit cost for Devon's pension and other postretirement benefit plans.
|
Pension Benefits |
Other Postretirement Benefits | ||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
Three Months Ended September 30, |
Nine Months Ended September 30, | ||||
|
2011 |
2010 |
2011 |
2010 |
2011 |
2010 |
2011 |
2010 |
|
(In millions) | |||||||
Service cost |
$ 10 |
$ 9 |
$ 28 |
$ 25 |
$ — |
$ — |
$ 1 |
$ — |
Interest cost |
15 |
15 |
45 |
43 |
— |
1 |
1 |
3 |
Expected return on plan assets |
(11) |
(10) |
(32) |
(28) |
— |
— |
— |
— |
Amortization of prior service cost |
1 |
— |
3 |
2 |
— |
1 |
(1) |
1 |
Net actuarial loss |
8 |
7 |
24 |
21 |
— |
— |
— |
— |
Net periodic benefit cost |
$ 23 |
$ 21 |
$ 68 |
$ 63 |
$ — |
$ 2 |
$ 1 |
$ 4 |
Pension Plan Assets
Devon previously disclosed in its financial statements for the year ended December 31, 2010, that it expected to contribute $84 million to its qualified pension plans in 2011. During 2011, Devon increased its estimated contribution to $446 million and has fully funded the contribution as of September 30, 2011. The increase in Devon's 2011 contributions is due to increased discretionary funding.
As a result of the discretionary contributions noted above, Devon amended its target allocation for its pension plan assets in the second quarter of 2011. Devon previously disclosed a target allocation of 47.5% for equity securities, 40% for fixed income and 12.5% for other investment types. Devon now expects an allocation of 70% fixed income, 20% equity and 10% for other investment types for its pension assets.
|
10. Stockholders' Equity
Stock Repurchases
During the first nine months of 2011, Devon repurchased 26.0 million common shares for $2.0 billion, or $76.95 per share, under its $3.5 billion stock repurchase program announced in 2010. As of September 30, 2011, Devon had repurchased 44.3 million common shares for $3.2 billion, or $72.25 per share, under this program, which expires December 31, 2011.
Dividends
Devon paid common stock dividends of $209 million and $211 million in the first nine months of 2011 and 2010, respectively. These amounts reflect quarterly cash dividend rates of $0.16 per share in 2010 and the first quarter of 2011 and $0.17 per share in the second and third quarters of 2011.
|
11. Commitments and Contingencies
Devon is party to various legal actions arising in the normal course of business. Matters that are probable of unfavorable outcome to Devon and which can be reasonably estimated are accrued. Such accruals are based on information known about the matters, Devon's estimates of the outcomes of such matters and its experience in contesting, litigating and settling similar matters. None of the actions are believed by management to involve future amounts that would be material to Devon's financial position or results of operations after consideration of recorded accruals although actual amounts could differ materially from management's estimate.
Royalty Matters
Numerous natural gas producers and related parties, including Devon, have been named in various lawsuits alleging violation of the federal False Claims Act. The suits allege that the producers and related parties used below-market prices, improper deductions, improper measurement techniques and transactions with affiliates, which resulted in underpayment of royalties in connection with natural gas and NGLs produced and sold from federal and Indian owned or controlled lands. Devon does not currently believe that it is subject to material exposure with respect to such royalty matters.
Environmental Matters
Devon is subject to certain laws and regulations relating to environmental remediation activities associated with past operations, such as the Comprehensive Environmental Response, Compensation, and Liability Act and similar state statutes. In response to liabilities associated with these activities, loss accruals primarily consist of estimated costs associated with remediation. Devon's monetary exposure for environmental matters is not expected to be material.
Chief Redemption Matters
In 2006, Devon acquired Chief Holdings LLC ("Chief") from the owners of Chief, including Trevor Rees-Jones, the majority owner of Chief. In 2008, a former owner of Chief filed a petition against Rees-Jones, as the former majority owner of Chief, and Devon, as Chief's successor pursuant to the 2006 acquisition. The petition claimed, among other things, violations of the Texas Securities Act, fraud and breaches of Rees-Jones' fiduciary responsibility to the former owner in connection with Chief's 2004 redemption of the owner's minority ownership stake in Chief.
On June 20, 2011, a court issued a judgment against Rees-Jones for $196 million, of which $133 million of the judgment was also issued against Devon. Both Rees-Jones and Devon are appealing the judgment. However, if the appeal is unsuccessful, Devon can and will seek full payment of the judgment and any related interest, costs and expenses from Rees-Jones pursuant to an existing indemnification agreement between Rees-Jones, certain other parties and Devon. Devon does not expect to have any net exposure as a result of the judgment. However, because Devon does not have a legal right of set off with respect to the judgment, Devon has recorded in its September 30, 2011 consolidated balance sheet both a $133 million liability relating to the judgment with an offsetting $133 million receivable relating to its right to be indemnified by Rees-Jones and certain other parties pursuant to the indemnification agreement.
Other Matters
Devon is involved in other various routine legal proceedings incidental to its business. However, to Devon's knowledge, there were no other material pending legal proceedings to which Devon is a party or to which any of its property is subject.
Commitments
At the end of 2010, Devon's commitments included approximately $0.6 billion related to lease contracts for a deepwater drilling rig and a floating, production, storage and offloading facility being used in Brazil. Devon's remaining commitments for these leases were assumed by the buyer of its assets upon closing the Brazil divestiture transaction discussed in Note 15.
|
Certain of Devon's assets and liabilities are reported at fair value in the accompanying consolidated balance sheets. Such assets and liabilities include amounts for both financial and non-financial instruments. The following tables provide carrying value and fair value measurement information for Devon's financial assets and liabilities.
The carrying values of cash, accounts receivable, other current receivables, accounts payable and other payables and accrued expenses included in the accompanying consolidated balance sheets approximated fair value at September 30, 2011 and December 31, 2010. These assets and liabilities are not presented in the following tables.
|
|
|
Fair Value Measurements Using: | ||
|
Carrying Amount |
Total Fair Value |
Level 1 Inputs |
Level 2 Inputs |
Level 3 Inputs |
|
(In millions) | ||||
September 30, 2011 assets (liabilities): |
|
|
|
|
|
Cash equivalents |
$ 5,161 |
$ 5,161 |
$ 1,262 |
$ 3,899 |
$ — |
Short-term investments |
$ 1,231 |
$ 1,231 |
$ 289 |
$ 942 |
$ — |
Long-term investments |
$ 84 |
$ 84 |
$ — |
$ — |
$ 84 |
Commodity derivatives |
$ 860 |
$ 860 |
$ — |
$ 860 |
$ — |
Commodity derivatives |
$ (58) |
$ (58) |
$ — |
$ (58) |
$ — |
Interest rate derivatives |
$ 56 |
$ 56 |
$ — |
$ 56 |
$ — |
Debt |
$ (9,257) |
$ (10,625) |
$ — |
$ (10,533) |
$ (92) |
|
|
|
Fair Value Measurements Using: | ||
|
Carrying Amount |
Total Fair Value |
Level 1 Inputs |
Level 2 Inputs |
Level 3 Inputs |
|
(In millions) | ||||
December 31, 2010 assets (liabilities): |
|
|
|
|
|
Cash equivalents |
$ 2,335 |
$ 2,355 |
$ 2,335 |
$ — |
$ — |
Short-term investments |
$ 145 |
$ 145 |
$ 145 |
$ — |
$ — |
Long-term investments |
$ 94 |
$ 94 |
$ — |
$ — |
$ 94 |
Commodity derivatives |
$ 249 |
$ 249 |
$ — |
$ 249 |
$ — |
Commodity derivatives |
$ (192) |
$ (192) |
$ — |
$ (192) |
$ — |
Interest rate derivatives |
$ 140 |
$ 140 |
$ — |
$ 140 |
$ — |
Debt |
$ (5,630) |
$ (6,629) |
$ — |
$ (6,485) |
$ (144) |
Level 1 Fair Value Measurements
Cash equivalents – Amounts consist primarily of U.S. treasuries with original maturities less than 90 days, whose carrying value approximates fair value.
Short-term investments - Amounts consist primarily of U.S. treasuries with original maturities more than 90 days, whose carrying value approximates fair value.
Level 2 Fair Value Measurements
Cash equivalents and short-term investments – Amounts consist primarily of commercial paper investments with original maturities more than 90 days. The fair value is based upon quotes from brokers which generally approximate fair value.
Debt – The fair value of Devon's variable-rate commercial paper borrowings is the carrying value. The fair value is based upon quotes from brokers which generally approximate fair value.
Level 3 Fair Value Measurements
Devon's Level 3 fair value measurements included in the table above relate to certain long-term investments and a non-interest bearing promissory note. Included below is a summary of the changes in Devon's Level 3 fair value measurements during the first nine months of 2011 and 2010.
|
Nine Months Ended September 30, | |
|
2011 |
2010 |
|
(In millions) | |
Long-term investments balance at beginning of period |
$ 94 |
$ 115 |
Redemptions of principal |
(10) |
(20) |
Long-term investments balance at end of period
|
$ 84 |
$ 95 |
|
Nine Months Ended September 30, | |
|
2011 |
2010 |
|
(In millions) | |
Debt balance at beginning of period |
$ (144) |
$ — |
Issuance of promissory note |
— |
(139) |
Foreign currency translation |
3 |
(4) |
Accretion of promissory note |
(4) |
(1) |
Redemptions of principal |
53 |
1 |
Debt balance at end of period |
$ (92) |
$ (143) |
|
13. Restructuring Costs
In the fourth quarter of 2009, Devon announced plans to divest its offshore assets. As of September 30, 2011, Devon had divested all of its U.S. Offshore assets and substantially all of its International assets.
Through the end of the third quarter of 2011, Devon had incurred $202 million of restructuring costs associated with these divestitures. This amount is comprised of $120 million of employee severance costs, $78 million associated with abandoned office leases and $4 million of other miscellaneous costs.
Financial Statement Presentation
The schedule below summarizes activity and balances associated with Devon's restructuring liabilities.
Continuing Operations |
Discontinued Operations | |||||
|
Other Current Liabilities |
Other Long-Term Liabilities |
Total |
Other Current Liabilities |
Other Long-Term Liabilities |
Total |
|
(In millions) | |||||
Balance as of December 31, 2010 |
$ 31 |
$ 51 |
$ 82 |
$ 16 |
$ — |
$ 16 |
Cash severance settled |
(13) |
— |
(13) |
(12) |
— |
(12) |
Cash severance revision |
1 |
— |
1 |
(2) |
— |
(2) |
Lease obligations settled |
(1) |
(10) |
(11) |
— |
— |
— |
Lease obligations revision |
1 |
(6) |
(5) |
— |
— |
— |
Balance as of September 30, 2011 |
$ 19 |
$ 35 |
$ 54 |
$ 2 |
$ — |
$ 2 |
Balance as of December 31, 2009 |
$ 61 |
$ — |
$ 61 |
$ 23 |
$ — |
$ 23 |
Cash severance settled |
(17) |
— |
(17) |
(3) |
— |
(3) |
Lease obligations incurred |
17 |
53 |
70 |
— |
— |
— |
Cash severance revision |
(18) |
— |
(18) |
(5) |
— |
(5) |
Balance as of September 30, 2010 |
$ 43 |
$ 53 |
$ 96 |
$ 15 |
$ — |
$ 15 |
The schedule below summarizes the components of restructuring costs in the accompanying 2011 and 2010 consolidated statements of operations.
|
Three Months Ended September 30, 2011 |
Nine Months Ended September 30, 2011 | ||||||
|
Continuing Operations |
Discontinued Operations |
Total |
Continuing Operations |
Discontinued Operations |
Total | ||
|
(In millions) | |||||||
Lease obligations |
$ (3) |
$ — |
$ (3) |
$ (5) |
$ — |
$ (5) | ||
Share-based awards |
— |
— |
— |
(1) |
— |
(1) | ||
Cash severance |
— |
— |
— |
1 |
(2) |
(1) | ||
Asset impairments |
— |
— |
— |
2 |
— |
2 | ||
Other |
— |
— |
— |
1 |
— |
1 | ||
Restructuring costs |
$ (3) |
$ — |
$ (3) |
$ (2) |
$ (2) |
$ (4) | ||
|
Three Months Ended September 30, 2010 |
Nine Months Ended September 30, 2010 | ||||||
|
Continuing Operations |
Discontinued Operations |
Total |
Continuing Operations |
Discontinued Operations |
Total | ||
|
(In millions) | |||||||
Lease obligations |
$ 70 |
$ — |
$ 70 |
$ 70 |
$ — |
$ 70 | ||
Asset impairments |
11 |
— |
11 |
11 |
— |
11 | ||
Cash severance |
(13) |
(1) |
(14) |
(18) |
(5) |
(23) | ||
Share-based awards |
(5) |
(2) |
(7) |
(9) |
(3) |
(12) | ||
Other |
— |
— |
— |
1 |
— |
1 | ||
Restructuring costs |
$ 63 |
$ (3) |
$ 60 |
$ 55 |
$ (8) |
$ 47 |
|
14. Income Taxes
In the second quarter of 2011, a portion of Devon's foreign earnings were no longer deemed to be permanently reinvested in accordance with accounting principles generally accepted in the United States. Accordingly, Devon recognized $725 million of deferred tax expense and $19 million of current income tax expense during the second quarter of 2011 related to assumed repatriations of such earnings under current U.S. tax law. These earnings were primarily related to the gains generated from Devon's International divestiture transactions. Excluding the $744 million of tax expense, Devon's effective income tax rate was 33% in the first nine months of 2011.
Also, in the second and third quarters of 2010, Devon recognized $52 million and $23 million, respectively, of deferred income tax expense related to assumed repatriations of earnings in accordance with accounting principles generally accepted in the United States. Excluding these amounts, Devon's effective income tax rate was 34% in the first nine months ended of 2010.
|
15. Discontinued Operations
In May 2011, Devon completed the divestiture of its operations in Brazil. With the close of the Brazil transaction, Devon has substantially completed its planned offshore divestitures. In aggregate, Devon's U.S. and International offshore sales have generated total proceeds of $10 billion, or approximately $8 billion after-tax, assuming repatriation of a substantial portion of the foreign proceeds under current U.S. tax law.
Revenues related to Devon's discontinued operations totaled $43 million in the first nine months of 2011 and $139 million and $573 million in the third quarter and first nine months of 2010, respectively. Devon did not have revenues related to its discontinued operations in the third quarter of 2011.
Earnings from discontinued operations in 2011 and 2010 were largely impacted by gains on Devon's International divestiture transactions. The following table presents the gains on the divestitures according to the quarters in which the divestitures closed in 2011 and 2010. The after-tax amounts in the table below exclude income tax expense related to assumed repatriations discussed in Note 14.
|
Second Quarter 2011 |
Third Quarter 2010 |
Second Quarter 2010 | |||
|
Gross |
After Taxes |
Gross |
After Taxes |
Gross |
After Taxes |
|
(In millions) | |||||
Brazil |
$ 2,546 |
$ 2,546 |
$ — |
$ — |
$ — |
$ — |
Azerbaijan |
— |
— |
1,543 |
1,524 |
— |
— |
China - Panyu |
— |
— |
— |
— |
308 |
235 |
Other |
— |
— |
(8) |
(2) |
— |
— |
Total |
$ 2,546 |
$ 2,546 |
$ 1,535 |
$ 1,522 |
$ 308 |
$ 235 |
The following table presents the main classes of assets and liabilities associated with Devon's discontinued operations.
|
September 30, |
December 31, |
|
2011 |
2010 |
|
(In millions) | |
Cash and cash equivalents |
$ — |
$ 424 |
Accounts receivable |
1 |
43 |
Other current assets |
25 |
96 |
Current assets |
$ 26 |
$ 563 |
|
|
|
Property and equipment, net |
$ 105 |
$ 848 |
Other long-term assets |
6 |
11 |
Long-term assets |
$ 111 |
$ 859 |
|
|
|
Accounts payable |
$ 13 |
$ 260 |
Other current liabilities |
37 |
45 |
Current liabilities |
$ 50 |
$ 305 |
|
|
|
Long-term liabilities |
$ 2 |
$ 26 |
|
17. Segment Information
Devon manages its North American onshore operations through distinct operating segments, or divisions, which are defined primarily by geographic areas. For financial reporting purposes, Devon aggregates its United States divisions into one reporting segment due to the similar nature of the businesses. However, Devon's Canadian and International divisions are reported as separate reporting segments primarily due to significant differences in the respective regulatory environments.
|
U.S. |
Canada |
International |
Total |
|
(In millions) | |||
As of September 30, 2011: |
|
|
|
|
Current assets (1) |
$ 2,556 |
$ 7,025 |
$ 26 |
$ 9,607 |
Property and equipment, net |
15,639 |
7,531 |
— |
23,170 |
Goodwill |
3,046 |
2,905 |
— |
5,951 |
Other assets |
662 |
365 |
111 |
1,138 |
Total assets |
$ 21,903 |
$ 17,826 |
$ 137 |
$ 39,866 |
|
|
|
|
|
Current liabilities |
$ 5,321 |
$ 660 |
$ 50 |
$ 6,031 |
Long-term debt |
4,734 |
1,235 |
— |
5,969 |
Asset retirement obligations |
593 |
867 |
— |
1,460 |
Other liabilities |
426 |
67 |
2 |
495 |
Deferred income taxes |
3,486 |
1,323 |
— |
4,809 |
Stockholders' equity |
7,343 |
13,674 |
85 |
21,102 |
Total liabilities and stockholders' equity |
$ 21,903 |
$ 17,826 |
$ 137 |
$ 39,866 |
____________________________
(1) Current assets in the Canadian segment include $6.1 billion of cash, cash equivalents and short-term investments that were generated from Devon's International offshore divestiture program and have not been repatriated to the United States. Accordingly, no current United States income taxes have been recorded or paid on these amounts.
|
U.S. |
Canada |
Total |
|
(In millions) | ||
Three Months Ended September 30, 2011: |
|
|
|
Revenues: |
|
|
|
Oil, gas and NGL sales |
$ 1,406 |
$ 705 |
$ 2,111 |
Oil, gas and NGL derivatives |
738 |
— |
738 |
Marketing and midstream revenues |
586 |
67 |
653 |
Total revenues |
2,730 |
772 |
3,502 |
Expenses and other, net: |
|
|
|
Lease operating expenses |
236 |
239 |
475 |
Taxes other than income taxes |
96 |
12 |
108 |
Marketing and midstream operating costs and expenses |
457 |
58 |
515 |
Depreciation, depletion and amortization of oil and gas properties |
302 |
202 |
504 |
Depreciation and amortization of non-oil and gas properties |
57 |
5 |
62 |
Accretion of asset retirement obligations |
9 |
14 |
23 |
General and administrative expenses |
99 |
39 |
138 |
Restructuring costs |
(3) |
— |
(3) |
Interest expense |
60 |
44 |
104 |
Interest-rate and other financial instruments |
38 |
2 |
40 |
Other, net |
— |
(2) |
(2) |
Total expenses and other, net |
1,351 |
613 |
1,964 |
Earnings from continuing operations before income taxes |
1,379 |
159 |
1,538 |
Income tax expense (benefit): |
|
|
|
Current |
(240) |
(8) |
(248) |
Deferred |
698 |
48 |
746 |
Total income tax expense |
458 |
40 |
498 |
Earnings from continuing operations |
$ 921 |
$ 119 |
$ 1,040 |
|
|
|
|
Capital expenditures, continuing operations |
$ 1,556 |
$ 394 |
$ 1,950 |
|
U.S. |
Canada |
Total |
|
(In millions) | ||
Three Months Ended September 30, 2010: |
|
|
|
Revenues: |
|
|
|
Oil, gas and NGL sales |
$ 1,104 |
$ 579 |
$ 1,683 |
Oil, gas and NGL derivatives |
214 |
(5) |
209 |
Marketing and midstream revenues |
432 |
29 |
461 |
Total revenues |
1,750 |
603 |
2,353 |
Expenses and other, net: |
|
|
|
Lease operating expenses |
208 |
207 |
415 |
Taxes other than income taxes |
85 |
10 |
95 |
Marketing and midstream operating costs and expenses |
314 |
22 |
336 |
Depreciation, depletion and amortization of oil and gas properties |
234 |
163 |
397 |
Depreciation and amortization of non-oil and gas properties |
60 |
6 |
66 |
Accretion of asset retirement obligations |
8 |
13 |
21 |
General and administrative expenses |
97 |
34 |
131 |
Restructuring costs |
63 |
— |
63 |
Interest expense |
36 |
47 |
83 |
Interest-rate and other financial instruments |
55 |
1 |
56 |
Other, net |
(7) |
(2) |
(9) |
Total expenses and other, net |
1,153 |
501 |
1,654 |
Earnings from continuing operations before income taxes |
597 |
102 |
699 |
Income tax expense (benefit): |
|
|
|
Current |
(349) |
39 |
(310) |
Deferred |
590 |
(10) |
580 |
Total income tax expense |
241 |
29 |
270 |
Earnings from continuing operations |
$ 356 |
$ 73 |
$ 429 |
|
|
|
|
Capital expenditures, continuing operations |
$ 1,358 |
$ 308 |
$ 1,666 |
|
U.S. |
Canada |
Total |
|
(In millions) | ||
Nine Months Ended September 30, 2011: |
|
|
|
Revenues: |
|
|
|
Oil, gas and NGL sales |
$ 4,056 |
$ 2,115 |
$ 6,171 |
Oil, gas and NGL derivatives |
986 |
— |
986 |
Marketing and midstream revenues |
1,563 |
149 |
1,712 |
Total revenues |
6,605 |
2,264 |
8,869 |
Expenses and other, net: |
|
|
|
Lease operating expenses |
668 |
684 |
1,352 |
Taxes other than income taxes |
297 |
39 |
336 |
Marketing and midstream operating costs and expenses |
1,178 |
126 |
1,304 |
Depreciation, depletion and amortization of oil and gas properties |
853 |
578 |
1,431 |
Depreciation and amortization of non-oil and gas properties |
174 |
17 |
191 |
Accretion of asset retirement obligations |
26 |
43 |
69 |
General and administrative expenses |
284 |
119 |
403 |
Restructuring costs |
(2) |
— |
(2) |
Interest expense |
137 |
133 |
270 |
Interest-rate and other financial instruments |
31 |
2 |
33 |
Other, net |
(6) |
(8) |
(14) |
Total expenses and other, net |
3,640 |
1,733 |
5,373 |
Earnings from continuing operations before income taxes |
2,965 |
531 |
3,496 |
Income tax expense (benefit): |
|
|
|
Current |
(293) |
(8) |
(301) |
Deferred |
2,041 |
143 |
2,184 |
Total income tax expense |
1,748 |
135 |
1,883 |
Earnings from continuing operations |
$ 1,217 |
$ 396 |
$ 1,613 |
|
|
|
|
Capital expenditures, before revision of future asset retirement obligations |
$ 4,305 |
$ 1,260 |
$ 5,565 |
Revision of future asset retirement obligations |
5 |
14 |
19 |
Capital expenditures, continuing operations |
$ 4,310 |
$ 1,274 |
$ 5,584 |
|
U.S. |
Canada |
Total |
|
(In millions) | ||
Nine Months Ended September 30, 2010: |
|
|
|
Revenues: |
|
|
|
Oil, gas and NGL sales |
$ 3,618 |
$ 1,917 |
$ 5,535 |
Oil, gas and NGL derivatives |
871 |
3 |
874 |
Marketing and midstream revenues |
1,300 |
96 |
1,396 |
Total revenues |
5,789 |
2,016 |
7,805 |
Expenses and other, net: |
|
|
|
Lease operating expenses |
675 |
596 |
1,271 |
Taxes other than income taxes |
258 |
30 |
288 |
Marketing and midstream operating costs and expenses |
935 |
78 |
1,013 |
Depreciation, depletion and amortization of oil and gas properties |
743 |
506 |
1,249 |
Depreciation and amortization of non-oil and gas properties |
173 |
19 |
192 |
Accretion of asset retirement obligations |
33 |
38 |
71 |
General and administrative expenses |
303 |
96 |
399 |
Restructuring costs |
55 |
— |
55 |
Interest expense |
121 |
159 |
280 |
Interest-rate and other financial instruments |
121 |
— |
121 |
Other, net |
(36) |
2 |
(34) |
Total expenses and other, net |
3,381 |
1,524 |
4,905 |
Earnings from continuing operations before income taxes |
2,408 |
492 |
2,900 |
Income tax expense (benefit): |
|
|
|
Current |
496 |
200 |
696 |
Deferred |
404 |
(55) |
349 |
Total income tax expense |
900 |
145 |
1,045 |
Earnings from continuing operations |
$ 1,508 |
$ 347 |
$ 1,855 |
|
|
|
|
Capital expenditures, before revision of future asset retirement obligations |
$ 3,547 |
$ 1,452 |
$ 4,999 |
Revision of future asset retirement obligations |
72 |
122 |
194 |
Capital expenditures, continuing operations |
$ 3,619 |
$ 1,574 |
$ 5,193 |
|
18. Supplemental Information to Statements of Cash Flows
|
Nine Months Ended September 30, | |
|
2011 |
2010 |
|
(In millions) | |
Net (increase) decrease in working capital: |
|
|
(Increase) decrease in accounts receivable |
$ (118) |
$ 185 |
(Increase) decrease in other current assets |
(149) |
11 |
Increase in accounts payable |
58 |
49 |
Increase in revenues and royalties due to others |
121 |
29 |
Decrease in other current liabilities |
(220) |
(110) |
Net (increase) decrease in working capital |
$ (308) |
$ 164 |
|
|
|
Supplementary cash flow data – total operations: |
|
|
Interest paid (net of capitalized interest) |
$ 298 |
$ 338 |
Income taxes (received) paid |
$ (113) |
$ 745 |
|
|
September 30, 2011 |
December 31, 2010 |
|
(In millions) | |
Oil, gas and NGL sales |
$ 819 |
$ 786 |
Joint interest billings |
269 |
204 |
Marketing and midstream revenues |
185 |
165 |
Other |
166 |
57 |
Gross accounts receivable |
1,439 |
1,212 |
Allowance for doubtful accounts |
(9) |
(10) |
Net accounts receivable |
$ 1,430 |
$ 1,202 |
|
|
Balance Sheet Caption |
September 30, 2011 |
December 31, 2010 |
|
|
(In millions) | |
Asset derivatives: |
|
|
|
Commodity derivatives |
Other current assets |
$ 672 |
$ 248 |
Commodity derivatives |
Other long-term assets |
188 |
1 |
Interest rate derivatives |
Other current assets |
29 |
100 |
Interest rate derivatives |
Other long-term assets |
27 |
40 |
Total asset derivatives |
$ 916 |
$ 389 | |
Liability derivatives: |
|
|
|
Commodity derivatives |
Other current liabilities |
$ 38 |
$ 50 |
Commodity derivatives |
Other long-term liabilities |
20 |
142 |
Total liability derivatives |
$ 58 |
$ 192 |
|
|
| ||||
Forward Contract | ||||||
Currency |
Contract Type |
CAD Notional |
Fixed Rate Received |
Expiration | ||
|
|
(In millions) |
(CAD-USD) |
| ||
Canadian Dollar |
Sell |
$ 305 |
0.9615 |
December 30, 2011 | ||
|
Three Months Ended September 30, |
Nine Months Ended September 30, | ||
|
2011 |
2010 |
2011 |
2010 |
|
(In millions) | |||
Cash settlements: |
|
|
|
|
Commodity derivatives |
$ 96 |
$ 232 |
$ 241 |
$ 580 |
Interest rate derivatives |
52 |
17 |
73 |
37 |
Foreign currency derivatives |
22 |
— |
22 |
— |
Total cash settlements |
170 |
249 |
336 |
617 |
|
|
|
|
|
Unrealized gains (losses): |
|
|
|
|
Commodity derivatives |
642 |
(23) |
745 |
294 |
Interest rate derivatives |
(55) |
(72) |
(84) |
(158) |
Total unrealized gains (losses) |
587 |
(95) |
661 |
136 |
Net gain (loss) recognized on statement of operations |
$ 757 |
$ 154 |
$ 997 |
$ 753 |
Commodity Derivatives
As of September 30, 2011, Devon had the following open oil derivative positions. Devon's oil derivatives settle against the average of the prompt month NYMEX West Texas Intermediate futures price.
Production Period |
Price Swaps |
Price Collars |
Call Options Sold | ||||
Period |
Volume (Bbls/d) |
Weighted Average Price ($/Bbl) |
Volume (Bbls/d) |
Weighted Average Floor Price ($/Bbl) |
Weighted Average Ceiling Price ($/Bbl) |
Volume (Bbls/d) |
Weighted Average Price ($/Bbl) |
Q4 2011 |
— |
— |
45,000 |
$75.00 |
$108.89 |
19,500 |
$95.00 |
Q1-Q4 2012... |
22,000 |
$107.17 |
54,000 |
$85.74 |
$126.42 |
19,500 |
$95.00 |
Q1-Q4 2013... |
— |
— |
7,000 |
$90.00 |
$125.12 |
— |
— |
As of September 30, 2011, Devon had the following open natural gas derivative positions. Devon's natural gas derivative swaps, collars and call options settle against the Inside FERC first of the month Henry Hub index.
Production Period |
Price Swaps |
Price Collars |
Call Options Sold | ||||
Period |
Volume (MMBtu/d) |
Weighted Average Price ($/MMBtu) |
Volume (MMBtu/d) |
Weighted Average Floor Price ($/MMBtu) |
Weighted Average Ceiling Price ($/MMBtu) |
Volume (MMBtu/d) |
Weighted Average Price ($/MMBtu) |
Q4 2011 |
712,500 |
$5.51 |
287,935 |
4.66 |
5.07 |
— |
— |
Q1-Q4 2012... |
325,000 |
$5.09 |
490,000 |
4.75 |
5.57 |
487,500 |
$6.00 |
Basis Swaps | |||
Production Period |
Index |
Volume (MMBtu/d) |
Weighted Average Differential to Henry Hub ($/MMBtu) |
Q4 2011 |
Panhandle Eastern Pipeline |
150,000 |
$(0.33) |
As of September 30, 2011, Devon had the following open NGL derivative positions:
Basis Swaps | |||
Production Period |
Pay |
Volume (Bbls/d) |
Weighted Average Differential to WTI ($/Bbl) |
Q4 2011 |
Natural Gasoline |
332 |
$(9.75) |
Q1-Q4 2012 |
Natural Gasoline |
500 |
$(10.10) |
Q1-Q4 2013 |
Natural Gasoline |
500 |
$(6.80) |
Fixed-to-Floating Swaps | |||
Notional |
Fixed Rate Received |
Variable Rate Paid |
Expiration |
(In millions) |
|
|
|
$ 100 |
1.90% |
Federal funds rate |
August 3, 2012 |
500 |
3.90% |
Federal funds rate |
July 18, 2013 |
250 |
3.85% |
Federal funds rate |
July 22, 2013 |
$ 850 |
3.65% |
|
|
|
|
September 30, 2011 |
December 31, 2010 |
|
(In millions) | |
Derivative financial instruments |
$ 701 |
$ 348 |
Income taxes receivable |
420 |
270 |
Inventories |
98 |
120 |
Other |
83 |
41 |
Other current assets |
$ 1,302 |
$ 779 |
|
|
Nine Months Ended September 30, | |
|
2011 |
2010 |
|
(In millions) | |
Asset retirement obligations as of beginning of period |
$ 1,497 |
$ 1,513 |
Liabilities incurred |
38 |
36 |
Liabilities settled |
(56) |
(94) |
Revision of estimated obligation |
19 |
194 |
Liabilities assumed by others |
— |
(256) |
Accretion expense on discounted obligation |
69 |
71 |
Foreign currency translation |
(41) |
10 |
Asset retirement obligations as of end of period |
1,526 |
1,474 |
Less current portion |
66 |
80 |
Asset retirement obligations, long-term |
$ 1,460 |
$ 1,394 |
|
|
Pension Benefits |
Other Postretirement Benefits | ||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
Three Months Ended September 30, |
Nine Months Ended September 30, | ||||
|
2011 |
2010 |
2011 |
2010 |
2011 |
2010 |
2011 |
2010 |
|
(In millions) | |||||||
Service cost |
$ 10 |
$ 9 |
$ 28 |
$ 25 |
$ — |
$ — |
$ 1 |
$ — |
Interest cost |
15 |
15 |
45 |
43 |
— |
1 |
1 |
3 |
Expected return on plan assets |
(11) |
(10) |
(32) |
(28) |
— |
— |
— |
— |
Amortization of prior service cost |
1 |
— |
3 |
2 |
— |
1 |
(1) |
1 |
Net actuarial loss |
8 |
7 |
24 |
21 |
— |
— |
— |
— |
Net periodic benefit cost |
$ 23 |
$ 21 |
$ 68 |
$ 63 |
$ — |
$ 2 |
$ 1 |
$ 4 |
|
|
|
|
Fair Value Measurements Using: | ||
|
Carrying Amount |
Total Fair Value |
Level 1 Inputs |
Level 2 Inputs |
Level 3 Inputs |
|
(In millions) | ||||
September 30, 2011 assets (liabilities): |
|
|
|
|
|
Cash equivalents |
$ 5,161 |
$ 5,161 |
$ 1,262 |
$ 3,899 |
$ — |
Short-term investments |
$ 1,231 |
$ 1,231 |
$ 289 |
$ 942 |
$ — |
Long-term investments |
$ 84 |
$ 84 |
$ — |
$ — |
$ 84 |
Commodity derivatives |
$ 860 |
$ 860 |
$ — |
$ 860 |
$ — |
Commodity derivatives |
$ (58) |
$ (58) |
$ — |
$ (58) |
$ — |
Interest rate derivatives |
$ 56 |
$ 56 |
$ — |
$ 56 |
$ — |
Debt |
$ (9,257) |
$ (10,625) |
$ — |
$ (10,533) |
$ (92) |
|
|
|
Fair Value Measurements Using: | ||
|
Carrying Amount |
Total Fair Value |
Level 1 Inputs |
Level 2 Inputs |
Level 3 Inputs |
|
(In millions) | ||||
December 31, 2010 assets (liabilities): |
|
|
|
|
|
Cash equivalents |
$ 2,335 |
$ 2,355 |
$ 2,335 |
$ — |
$ — |
Short-term investments |
$ 145 |
$ 145 |
$ 145 |
$ — |
$ — |
Long-term investments |
$ 94 |
$ 94 |
$ — |
$ — |
$ 94 |
Commodity derivatives |
$ 249 |
$ 249 |
$ — |
$ 249 |
$ — |
Commodity derivatives |
$ (192) |
$ (192) |
$ — |
$ (192) |
$ — |
Interest rate derivatives |
$ 140 |
$ 140 |
$ — |
$ 140 |
$ — |
Debt |
$ (5,630) |
$ (6,629) |
$ — |
$ (6,485) |
$ (144) |
|
Nine Months Ended September 30, | |
|
2011 |
2010 |
|
(In millions) | |
Long-term investments balance at beginning of period |
$ 94 |
$ 115 |
Redemptions of principal |
(10) |
(20) |
Long-term investments balance at end of period
|
$ 84 |
$ 95 |
|
Nine Months Ended September 30, | |
|
2011 |
2010 |
|
(In millions) | |
Debt balance at beginning of period |
$ (144) |
$ — |
Issuance of promissory note |
— |
(139) |
Foreign currency translation |
3 |
(4) |
Accretion of promissory note |
(4) |
(1) |
Redemptions of principal |
53 |
1 |
Debt balance at end of period |
$ (92) |
$ (143) |
|
Continuing Operations |
Discontinued Operations | |||||
|
Other Current Liabilities |
Other Long-Term Liabilities |
Total |
Other Current Liabilities |
Other Long-Term Liabilities |
Total |
|
(In millions) | |||||
Balance as of December 31, 2010 |
$ 31 |
$ 51 |
$ 82 |
$ 16 |
$ — |
$ 16 |
Cash severance settled |
(13) |
— |
(13) |
(12) |
— |
(12) |
Cash severance revision |
1 |
— |
1 |
(2) |
— |
(2) |
Lease obligations settled |
(1) |
(10) |
(11) |
— |
— |
— |
Lease obligations revision |
1 |
(6) |
(5) |
— |
— |
— |
Balance as of September 30, 2011 |
$ 19 |
$ 35 |
$ 54 |
$ 2 |
$ — |
$ 2 |
Balance as of December 31, 2009 |
$ 61 |
$ — |
$ 61 |
$ 23 |
$ — |
$ 23 |
Cash severance settled |
(17) |
— |
(17) |
(3) |
— |
(3) |
Lease obligations incurred |
17 |
53 |
70 |
— |
— |
— |
Cash severance revision |
(18) |
— |
(18) |
(5) |
— |
(5) |
Balance as of September 30, 2010 |
$ 43 |
$ 53 |
$ 96 |
$ 15 |
$ — |
$ 15 |
|
Three Months Ended September 30, 2011 |
Nine Months Ended September 30, 2011 | ||||||
|
Continuing Operations |
Discontinued Operations |
Total |
Continuing Operations |
Discontinued Operations |
Total | ||
|
(In millions) | |||||||
Lease obligations |
$ (3) |
$ — |
$ (3) |
$ (5) |
$ — |
$ (5) | ||
Share-based awards |
— |
— |
— |
(1) |
— |
(1) | ||
Cash severance |
— |
— |
— |
1 |
(2) |
(1) | ||
Asset impairments |
— |
— |
— |
2 |
— |
2 | ||
Other |
— |
— |
— |
1 |
— |
1 | ||
Restructuring costs |
$ (3) |
$ — |
$ (3) |
$ (2) |
$ (2) |
$ (4) | ||
|
Three Months Ended September 30, 2010 |
Nine Months Ended September 30, 2010 | ||||||
|
Continuing Operations |
Discontinued Operations |
Total |
Continuing Operations |
Discontinued Operations |
Total | ||
|
(In millions) | |||||||
Lease obligations |
$ 70 |
$ — |
$ 70 |
$ 70 |
$ — |
$ 70 | ||
Asset impairments |
11 |
— |
11 |
11 |
— |
11 | ||
Cash severance |
(13) |
(1) |
(14) |
(18) |
(5) |
(23) | ||
Share-based awards |
(5) |
(2) |
(7) |
(9) |
(3) |
(12) | ||
Other |
— |
— |
— |
1 |
— |
1 | ||
Restructuring costs |
$ 63 |
$ (3) |
$ 60 |
$ 55 |
$ (8) |
$ 47 |
|
|
Second Quarter 2011 |
Third Quarter 2010 |
Second Quarter 2010 | |||
|
Gross |
After Taxes |
Gross |
After Taxes |
Gross |
After Taxes |
|
(In millions) | |||||
Brazil |
$ 2,546 |
$ 2,546 |
$ — |
$ — |
$ — |
$ — |
Azerbaijan |
— |
— |
1,543 |
1,524 |
— |
— |
China - Panyu |
— |
— |
— |
— |
308 |
235 |
Other |
— |
— |
(8) |
(2) |
— |
— |
Total |
$ 2,546 |
$ 2,546 |
$ 1,535 |
$ 1,522 |
$ 308 |
$ 235 |
|
September 30, |
December 31, |
|
2011 |
2010 |
|
(In millions) | |
Cash and cash equivalents |
$ — |
$ 424 |
Accounts receivable |
1 |
43 |
Other current assets |
25 |
96 |
Current assets |
$ 26 |
$ 563 |
|
|
|
Property and equipment, net |
$ 105 |
$ 848 |
Other long-term assets |
6 |
11 |
Long-term assets |
$ 111 |
$ 859 |
|
|
|
Accounts payable |
$ 13 |
$ 260 |
Other current liabilities |
37 |
45 |
Current liabilities |
$ 50 |
$ 305 |
|
|
|
Long-term liabilities |
$ 2 |
$ 26 |
|
U.S. |
Canada |
International |
Total | |
|
(In millions) | |||
As of September 30, 2011: |
|
|
|
|
Current assets (1) |
$ 2,556 |
$ 7,025 |
$ 26 |
$ 9,607 |
Property and equipment, net |
15,639 |
7,531 |
— |
23,170 |
Goodwill |
3,046 |
2,905 |
— |
5,951 |
Other assets |
662 |
365 |
111 |
1,138 |
Total assets |
$ 21,903 |
$ 17,826 |
$ 137 |
$ 39,866 |
|
|
|
|
|
Current liabilities |
$ 5,321 |
$ 660 |
$ 50 |
$ 6,031 |
Long-term debt |
4,734 |
1,235 |
— |
5,969 |
Asset retirement obligations |
593 |
867 |
— |
1,460 |
Other liabilities |
426 |
67 |
2 |
495 |
Deferred income taxes |
3,486 |
1,323 |
— |
4,809 |
Stockholders' equity |
7,343 |
13,674 |
85 |
21,102 |
Total liabilities and stockholders' equity |
$ 21,903 |
$ 17,826 |
$ 137 |
$ 39,866 |
____________________________
(1) Current assets in the Canadian segment include $6.1 billion of cash, cash equivalents and short-term investments that were generated from Devon's International offshore divestiture program and have not been repatriated to the United States. Accordingly, no current United States income taxes have been recorded or paid on these amounts.
|
U.S. |
Canada |
Total |
|
(In millions) | ||
Three Months Ended September 30, 2011: |
|
|
|
Revenues: |
|
|
|
Oil, gas and NGL sales |
$ 1,406 |
$ 705 |
$ 2,111 |
Oil, gas and NGL derivatives |
738 |
— |
738 |
Marketing and midstream revenues |
586 |
67 |
653 |
Total revenues |
2,730 |
772 |
3,502 |
Expenses and other, net: |
|
|
|
Lease operating expenses |
236 |
239 |
475 |
Taxes other than income taxes |
96 |
12 |
108 |
Marketing and midstream operating costs and expenses |
457 |
58 |
515 |
Depreciation, depletion and amortization of oil and gas properties |
302 |
202 |
504 |
Depreciation and amortization of non-oil and gas properties |
57 |
5 |
62 |
Accretion of asset retirement obligations |
9 |
14 |
23 |
General and administrative expenses |
99 |
39 |
138 |
Restructuring costs |
(3) |
— |
(3) |
Interest expense |
60 |
44 |
104 |
Interest-rate and other financial instruments |
38 |
2 |
40 |
Other, net |
— |
(2) |
(2) |
Total expenses and other, net |
1,351 |
613 |
1,964 |
Earnings from continuing operations before income taxes |
1,379 |
159 |
1,538 |
Income tax expense (benefit): |
|
|
|
Current |
(240) |
(8) |
(248) |
Deferred |
698 |
48 |
746 |
Total income tax expense |
458 |
40 |
498 |
Earnings from continuing operations |
$ 921 |
$ 119 |
$ 1,040 |
|
|
|
|
Capital expenditures, continuing operations |
$ 1,556 |
$ 394 |
$ 1,950 |
|
U.S. |
Canada |
Total |
|
(In millions) | ||
Three Months Ended September 30, 2010: |
|
|
|
Revenues: |
|
|
|
Oil, gas and NGL sales |
$ 1,104 |
$ 579 |
$ 1,683 |
Oil, gas and NGL derivatives |
214 |
(5) |
209 |
Marketing and midstream revenues |
432 |
29 |
461 |
Total revenues |
1,750 |
603 |
2,353 |
Expenses and other, net: |
|
|
|
Lease operating expenses |
208 |
207 |
415 |
Taxes other than income taxes |
85 |
10 |
95 |
Marketing and midstream operating costs and expenses |
314 |
22 |
336 |
Depreciation, depletion and amortization of oil and gas properties |
234 |
163 |
397 |
Depreciation and amortization of non-oil and gas properties |
60 |
6 |
66 |
Accretion of asset retirement obligations |
8 |
13 |
21 |
General and administrative expenses |
97 |
34 |
131 |
Restructuring costs |
63 |
— |
63 |
Interest expense |
36 |
47 |
83 |
Interest-rate and other financial instruments |
55 |
1 |
56 |
Other, net |
(7) |
(2) |
(9) |
Total expenses and other, net |
1,153 |
501 |
1,654 |
Earnings from continuing operations before income taxes |
597 |
102 |
699 |
Income tax expense (benefit): |
|
|
|
Current |
(349) |
39 |
(310) |
Deferred |
590 |
(10) |
580 |
Total income tax expense |
241 |
29 |
270 |
Earnings from continuing operations |
$ 356 |
$ 73 |
$ 429 |
|
|
|
|
Capital expenditures, continuing operations |
$ 1,358 |
$ 308 |
$ 1,666 |
|
U.S. |
Canada |
Total |
|
(In millions) | ||
Nine Months Ended September 30, 2011: |
|
|
|
Revenues: |
|
|
|
Oil, gas and NGL sales |
$ 4,056 |
$ 2,115 |
$ 6,171 |
Oil, gas and NGL derivatives |
986 |
— |
986 |
Marketing and midstream revenues |
1,563 |
149 |
1,712 |
Total revenues |
6,605 |
2,264 |
8,869 |
Expenses and other, net: |
|
|
|
Lease operating expenses |
668 |
684 |
1,352 |
Taxes other than income taxes |
297 |
39 |
336 |
Marketing and midstream operating costs and expenses |
1,178 |
126 |
1,304 |
Depreciation, depletion and amortization of oil and gas properties |
853 |
578 |
1,431 |
Depreciation and amortization of non-oil and gas properties |
174 |
17 |
191 |
Accretion of asset retirement obligations |
26 |
43 |
69 |
General and administrative expenses |
284 |
119 |
403 |
Restructuring costs |
(2) |
— |
(2) |
Interest expense |
137 |
133 |
270 |
Interest-rate and other financial instruments |
31 |
2 |
33 |
Other, net |
(6) |
(8) |
(14) |
Total expenses and other, net |
3,640 |
1,733 |
5,373 |
Earnings from continuing operations before income taxes |
2,965 |
531 |
3,496 |
Income tax expense (benefit): |
|
|
|
Current |
(293) |
(8) |
(301) |
Deferred |
2,041 |
143 |
2,184 |
Total income tax expense |
1,748 |
135 |
1,883 |
Earnings from continuing operations |
$ 1,217 |
$ 396 |
$ 1,613 |
|
|
|
|
Capital expenditures, before revision of future asset retirement obligations |
$ 4,305 |
$ 1,260 |
$ 5,565 |
Revision of future asset retirement obligations |
5 |
14 |
19 |
Capital expenditures, continuing operations |
$ 4,310 |
$ 1,274 |
$ 5,584 |
|
U.S. |
Canada |
Total |
|
(In millions) | ||
Nine Months Ended September 30, 2010: |
|
|
|
Revenues: |
|
|
|
Oil, gas and NGL sales |
$ 3,618 |
$ 1,917 |
$ 5,535 |
Oil, gas and NGL derivatives |
871 |
3 |
874 |
Marketing and midstream revenues |
1,300 |
96 |
1,396 |
Total revenues |
5,789 |
2,016 |
7,805 |
Expenses and other, net: |
|
|
|
Lease operating expenses |
675 |
596 |
1,271 |
Taxes other than income taxes |
258 |
30 |
288 |
Marketing and midstream operating costs and expenses |
935 |
78 |
1,013 |
Depreciation, depletion and amortization of oil and gas properties |
743 |
506 |
1,249 |
Depreciation and amortization of non-oil and gas properties |
173 |
19 |
192 |
Accretion of asset retirement obligations |
33 |
38 |
71 |
General and administrative expenses |
303 |
96 |
399 |
Restructuring costs |
55 |
— |
55 |
Interest expense |
121 |
159 |
280 |
Interest-rate and other financial instruments |
121 |
— |
121 |
Other, net |
(36) |
2 |
(34) |
Total expenses and other, net |
3,381 |
1,524 |
4,905 |
Earnings from continuing operations before income taxes |
2,408 |
492 |
2,900 |
Income tax expense (benefit): |
|
|
|
Current |
496 |
200 |
696 |
Deferred |
404 |
(55) |
349 |
Total income tax expense |
900 |
145 |
1,045 |
Earnings from continuing operations |
$ 1,508 |
$ 347 |
$ 1,855 |
|
|
|
|
Capital expenditures, before revision of future asset retirement obligations |
$ 3,547 |
$ 1,452 |
$ 4,999 |
Revision of future asset retirement obligations |
72 |
122 |
194 |
Capital expenditures, continuing operations |
$ 3,619 |
$ 1,574 |
$ 5,193 |
|
|
Nine Months Ended September 30, | |
|
2011 |
2010 |
|
(In millions) | |
Net (increase) decrease in working capital: |
|
|
(Increase) decrease in accounts receivable |
$ (118) |
$ 185 |
(Increase) decrease in other current assets |
(149) |
11 |
Increase in accounts payable |
58 |
49 |
Increase in revenues and royalties due to others |
121 |
29 |
Decrease in other current liabilities |
(220) |
(110) |
Net (increase) decrease in working capital |
$ (308) |
$ 164 |
|
|
|
Supplementary cash flow data – total operations: |
|
|
Interest paid (net of capitalized interest) |
$ 298 |
$ 338 |
Income taxes (received) paid |
$ (113) |
$ 745 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|