Why is Devon's GAAP EPS so much lower than its core EPS for Q1 2026?

GAAP net earnings of $120M include a $644M pre-tax non-cash loss from fair value changes in derivatives, which reflects mark-to-market movements on hedges rather than realized cash losses. Realized derivative cash settlements were only a $57M loss. Devon excludes these valuation changes, along with restructuring and transaction costs, to arrive at core earnings of $641M ($1.04/share).

When will the Coterra merger close and what will Devon shareholders own?

Both companies' shareholders approved the all-stock merger on May 4, 2026, and closing is expected on or around May 7, 2026. Upon completion, Devon shareholders will own approximately 54% of the combined company on a fully diluted basis and Coterra shareholders about 46%. The combined company will operate under the Devon Energy name.

Will Devon continue paying dividends and repurchasing shares?

Not during the pendency of the merger. Devon has not declared a Q2 2026 dividend and has suspended share repurchases through the expected closing. After closing and subject to Board approval, Devon expects to declare a Q2 dividend of $0.315 per share and establish a new share repurchase authorization in excess of $5 billion, with an increased quarterly dividend contemplated.

What guidance is available for the rest of 2026?

Devon is not providing full-year 2026 guidance on a standalone basis. Q2 2026 guidance covers Devon standalone only: production of 851-868 MBoe/d (46% oil), total capital of $875-925M, and DD&A of $940-990M. Combined-company full-year guidance is expected in mid-June 2026.

Did the Q1 2026 results include one-time items that affect cash flow quality?

Yes. Devon recognized a one-time current tax benefit of approximately $218M in Q1 2026 under new tax guidance from the One Big Beautiful Bill Act, which lowered Q1 current income tax expense to a benefit of $188M. The company says Q2's current tax rate of 15-17% reflects a normalized run rate, so investors should not extrapolate Q1 tax benefits forward.

DVN 8-K: Earnings & Results

01—Abstract

Summary

Summary of the 8-K filed May 5, 2026. Cited figures are marked; the original filing is the authoritative source.

Devon Energy (DVN) reported first-quarter 2026 results on May 5, 2026, with GAAP net earnings of $120 million^a ($0.19 per diluted share) and core earnings of $641 million ($1.04 per diluted share).

The GAAP figure was depressed by a $644 million^b non-cash mark-to-market loss on derivatives, which the company excludes from core earnings. Operationally, production averaged 833 MBoe/d, with oil at 387 MBbl/d at the top end of guidance, and capital spending of $848 million came in 6% below midpoint. Operating cash flow was $1.7 billion and free cash flow was $816 million, while net debt-to-EBITDAX stood at 0.9x with $1.8 billion of cash and $3.0 billion undrawn on the credit facility.

The dominant story is the pending all-stock merger with Coterra Energy. Both shareholder bases approved the deal on May 4, 2026, and closing is expected on or around May 7, 2026. Devon holders will own about 54% of the combined company and Coterra holders about 46%, with $1.0 billion^c of targeted annual pre-tax synergies expected by year-end 2027.

Devon has suspended buybacks until closing, has not declared a Q2 dividend, and has flagged that it will set a new buyback authorization above $5 billion^d and raise the quarterly dividend after closing, subject to Board approval. Devon also said it is on track to reach its $1 billion business optimization target well ahead of schedule. Investors should note that Devon is not giving full-year 2026 guidance on a standalone basis; combined-company guidance is expected in mid-June 2026.

The Q2 2026 outlook covers only Devon standalone, with production of 851-868 MBoe/d and capital of $875-925 million. The company also reported a one-time current tax benefit of roughly $218 million in Q1 tied to new tax legislation, which flatters the quarter's cash taxes and should be considered when evaluating run-rate cash flow. Hedging is substantial, with oil three-way collars for Q2 2026 through 2027 and gas swaps at $3.80/MMBtu for Q2-Q4 2026.

02—Key points

Key Highlights

GAAP net earnings of $120M ($0.19/diluted share) vs. core earnings of $641M ($1.04/share); the gap is driven mainly by a $644M non-cash derivative valuation loss.
Q1 2026 production of 833 MBoe/d, in line with guidance; oil of 387 MBbl/d at the top end of guidance and 46% of volume.
Capital spending of $848M, 6% below midpoint guidance; free cash flow of $816M on $1.66B operating cash flow.
Coterra all-stock merger approved by both shareholder bases on May 4, 2026; closing expected around May 7, 2026, with Devon holders owning ~54% of the combined company.
Targeted $1.0B annual pre-tax synergies by year-end 2027; business optimization $1B target said to be reached well ahead of schedule.
Shareholder returns paused: buybacks suspended until closing, no Q2 dividend declared; post-close plans include a >$5B buyback authorization and a dividend of $0.315/share (subject to Board approval).
Balance sheet: net debt of $6.6B, net debt-to-EBITDAX of 0.9x, $1.8B cash and $3.0B undrawn revolver; a ~$218M one-time Q1 tax benefit flatters current results.

03—Questions

Frequently Asked Questions

Why is Devon's GAAP EPS so much lower than its core EPS for Q1 2026?
GAAP net earnings of $120M include a $644M pre-tax non-cash loss from fair value changes in derivatives, which reflects mark-to-market movements on hedges rather than realized cash losses. Realized derivative cash settlements were only a $57M loss. Devon excludes these valuation changes, along with restructuring and transaction costs, to arrive at core earnings of $641M ($1.04/share).
When will the Coterra merger close and what will Devon shareholders own?
Both companies' shareholders approved the all-stock merger on May 4, 2026, and closing is expected on or around May 7, 2026. Upon completion, Devon shareholders will own approximately 54% of the combined company on a fully diluted basis and Coterra shareholders about 46%. The combined company will operate under the Devon Energy name.
Will Devon continue paying dividends and repurchasing shares?
Not during the pendency of the merger. Devon has not declared a Q2 2026 dividend and has suspended share repurchases through the expected closing. After closing and subject to Board approval, Devon expects to declare a Q2 dividend of $0.315 per share and establish a new share repurchase authorization in excess of $5 billion, with an increased quarterly dividend contemplated.
What guidance is available for the rest of 2026?
Devon is not providing full-year 2026 guidance on a standalone basis. Q2 2026 guidance covers Devon standalone only: production of 851-868 MBoe/d (46% oil), total capital of $875-925M, and DD&A of $940-990M. Combined-company full-year guidance is expected in mid-June 2026.
Did the Q1 2026 results include one-time items that affect cash flow quality?
Yes. Devon recognized a one-time current tax benefit of approximately $218M in Q1 2026 under new tax guidance from the One Big Beautiful Bill Act, which lowered Q1 current income tax expense to a benefit of $188M. The company says Q2's current tax rate of 15-17% reflects a normalized run rate, so investors should not extrapolate Q1 tax benefits forward.

04—Continue

← View all 8-K filings