Devon Energy Corporation Financial Ratios — DVN CF Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	33.28	-1.28	-0.13	10.01	-139.45	- -	- -	137.71	-10.32	-156.18	280.74	196.57	70.56	39.9	28.57
Return on Assets (%)	12.71	-0.49	-0.05	3.44	-32.2	-3.63	3.05	12.3	-2.13	-22.68	18.19	26.89	15.54	10.52	8.51
Return on Capital (%)	22.32	- -	-0.27	5.71	- -	- -	7.36	30.28	- -	- -	46.81	63.38	33.38	20.7	16.37
Return on Invested Capital (%)	8.22	- -	-1.07	6.62	- -	- -	0.57	6.5	- -	- -	26.8	36.06	22.05	15.58	12.43
Gross Margin (%)	61.66	52.94	53.89	45.47	1.7	8.46	17.58	24.66	11.48	8.12	30.14	43.66	35.17	29.55	25.55
EBITDA Margin (%)	60.11	52.31	51.8	45.71	19.22	12.7	17.84	30.58	26.64	24.17	44.27	52.91	49.11	46.66	43.35
Operating Margin (%)	40.47	22.72	25.06	28.75	-11.38	-2.75	2.34	16.77	2.57	-2.75	26.59	41.32	32.37	26.24	22.43
Incremental Operating Margin (%)	46.71	127.21	49.89	32.93	- -	- -	-11.44	55.95	49.78	- -	45.8	67.13	76.22	-111	-26.12
Pretax Margin (%)	37.48	-3.34	1.43	20.75	-151.07	-12.78	0.62	10.61	-1.75	-64	23.74	40.56	30.3	23.29	20.17
Profit Margin (%)	41.1	-2.17	-0.19	8.21	-98.11	-10.25	13.81	34.44	-5.71	-55.51	23.05	31.38	24.56	18.14	15.37
Net Income to Common Margin (%)	41.1	-2.17	-0.19	8.21	-98.11	-10.25	13.81	34.44	-5.71	-55.51	23.05	31.38	24.56	18.14	15.37
Effective Tax Rate (%)	50.26	- -	113.42	58.34	- -	- -	17.5	24.36	- -	- -	2.24	22.35	18.19	20.74	22.65
Dvd Payout Ratio (%)	13.03	-175.14	-1,740	21.75	-2.75	-11.88	59.62	17.05	-181.82	-10.14	46.09	55.77	48.68	31.31	22.76
Sustainable Growth Rate (%)	28.94	-3.52	-2.35	7.83	-143.29	- -	- -	114.23	-29.08	-172.02	151.34	86.95	36.21	27.41	22.07

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	9,780	11,644	12,022	11,262	13,032	10,154	6,864	4,454	4,538	4,544	6,734	6,697	6,450	9,203	8,586
ST Debt	3,811	3,189	4,066	1,432	976	- -	115	162	- -	- -	- -	251	483	485	998
LT Debt	5,969	8,455	7,956	9,830	12,056	10,154	6,749	4,292	4,538	4,544	6,734	6,446	5,967	8,718	7,588
Total Debt/EBITDA	1.42	2.34	2.23	1.26	5.16	7.76	5.92	1.64	2.74	3.89	1.25	0.66	0.86	1.24	1.15
Net Debt/EBITDA	0.61	1.41	1.11	1.09	4.24	6.26	3.64	0.75	1.71	1.93	0.81	0.49	0.7	1.08	0.93
Total Debt/EBIT	2.11	5.39	4.61	2	-8.71	-35.88	45.16	2.99	28.36	-34.17	2.07	0.85	1.31	2.2	2.23
Net Debt/EBIT	0.91	3.25	2.29	1.74	-7.17	-28.96	27.78	1.37	17.69	-16.92	1.35	0.63	1.07	1.92	1.8
EBITDA to Interest Expense	20.12	12.68	13.14	18.87	4.92	2.1	3.44	9.48	6.37	4.51	13.93	27.41	20.31	18.55	14.99
EBITDA-CapEx/Interest Expense	20.12	12.68	12.51	5.24	2.77	0.74	3.31	9.29	6.25	4.47	13.88	20.43	20.13	9.05	14.34
EBIT to Interest Expense	13.54	5.51	6.36	11.87	-2.92	-0.45	0.45	5.2	0.62	-0.51	8.37	21.41	13.38	10.43	7.76
Interest Expense	342	392	410	474	513	623	337	287	260	259	388	370	369	401	497
Common Equity/Total Assets	39.76	36.51	36.04	32.92	6.19	-0.06	2.5	18.88	23.23	2.48	8.36	18.39	25.56	27	32.48
Long-Term Debt/Equity (%)	27.85	39.74	38.81	37.32	109.71	79.81	47.85	46.72	76.66	150.51	71.65	57.06	48.84	59.29	48.87
Long-Term Debt/Capital (%)	22.85	30.79	28.96	30.03	64.14	69.62	54.13	52.67	57.87	92.28	78.04	57.62	46.38	49.42	40.26
Long-Term Debt/Total Assets (%)	14.52	19.51	18.56	19.41	40.94	35.41	22.32	21.94	33.08	45.84	32.03	27.17	24.37	28.59	24.01
Total Debt/Equity (%)	45.64	54.72	58.65	42.75	118.59	79.81	48.67	48.49	76.66	150.51	71.65	59.29	52.8	62.59	55.29
Total Debt/Capital (%)	37.43	42.4	43.76	34.4	69.34	69.62	55.05	54.66	57.87	92.28	78.04	59.86	50.14	52.17	45.55
Total Debt/Total Assets (%)	23.79	26.88	28.04	22.24	44.25	35.41	22.7	22.76	33.08	45.84	32.03	28.23	26.34	30.18	27.17
Net Debt to Equity	19.72	32.93	29.06	37.14	97.57	64.42	29.93	22.21	47.8	74.56	46.63	44.14	43.22	54.66	44.79
Net Debt/Capital (%)	20.54	30.7	27.82	31.3	65.04	64.91	42.96	35.57	44.37	78.24	67.12	51.22	44.04	47.85	39.94
EBITDA	6,880	4,970	5,386	8,944	2,526	1,309	1,160	2,720	1,657	1,167	5,404	10,143	7,493	7,437	7,451
EBITDA-CapEx	6,880	4,970	5,130	2,482	1,419	460	1,116	2,665	1,626	1,159	5,386	7,560	7,429	3,629	7,129
Operating Income (Loss)	4,632	2,159	2,606	5,625	-1,496	-283	152	1,492	160	-133	3,246	7,920	4,939	4,182	3,856

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.05	1.16	0.91	0.25	0.7	0.75	0.8	1.08	0.76	1.42	0.68	0.47	0.3	0.26	0.35
Current Ratio	1.38	1.49	1.2	1.09	1.22	1.44	1.45	1.99	2	2.26	1.38	1.25	1.07	1.04	0.98
Quick Ratio	1.26	1.37	1.15	0.67	1.04	1.27	1.1	1.45	1.22	1.96	1.18	1.04	0.83	0.85	0.79
CFO/Avg Current Liab	1.1	0.78	0.86	0.96	1.06	0.51	0.98	0.98	1	0.8	2.16	2.76	2.16	2.11	1.82
Common Equity/Total Assets	39.76	36.51	36.04	32.92	6.19	-0.06	2.5	18.88	23.23	2.48	8.36	18.39	25.56	27	32.48
Long-Term Debt/Equity (%)	27.85	39.74	38.81	37.32	109.71	79.81	47.85	46.72	76.66	150.51	71.65	57.06	48.84	59.29	48.87
Long-Term Debt/Capital (%)	22.85	30.79	28.96	30.03	64.14	69.62	54.13	52.67	57.87	92.28	78.04	57.62	46.38	49.42	40.26
Long-Term Debt/Total Assets (%)	14.52	19.51	18.56	19.41	40.94	35.41	22.32	21.94	33.08	45.84	32.03	27.17	24.37	28.59	24.01
Total Debt/Equity (%)	45.64	54.72	58.65	42.75	118.59	79.81	48.67	48.49	76.66	150.51	71.65	59.29	52.8	62.59	55.29
Total Debt/Capital (%)	37.43	42.4	43.76	34.4	69.34	69.62	55.05	54.66	57.87	92.28	78.04	59.86	50.14	52.17	45.55
Total Debt/Total Assets (%)	23.79	26.88	28.04	22.24	44.25	35.41	22.7	22.76	33.08	45.84	32.03	28.23	26.34	30.18	27.17
CFO/Total Liabilities	31.61	22.48	24.29	24.78	26.53	9.4	18.03	26.05	26.56	19.64	42.14	68.65	53.32	41.81	41.76
CFO/CapEx	- -	- -	21.23	0.93	4.42	1.77	66.11	49.16	66.81	169.25	272.17	3.3	102.25	1.73	20.84
Altman's Z-Score	2.29	1.71	1.81	2.04	0.92	1.31	1.14	1.8	1.85	1.27	2.82	4.23	3.12	2.18	2.29

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	8.87	7.24	7.52	11.25	8.58	8.37	5.54	9.88	7.57	6.74	11.39	11.58	9.14	8.99	9.13
Days Sales Outstanding	41.16	50.4	48.53	32.45	42.54	43.59	65.83	36.95	48.24	54.17	32.06	31.51	39.95	40.59	39.97
Inventory Turnover	86.04	42.18	87.16	- -	- -	- -	- -	- -	- -	- -	149.6	68.57	43.96	41.36	40.63
Days Inventory Outstanding	4.24	8.65	4.19	- -	- -	- -	- -	- -	- -	- -	2.44	5.32	8.3	8.82	8.98
Accounts Payable Turnover	3.12	3.07	3.5	8.12	11.21	12.19	8.4	11.53	11.49	13.24	23.29	16.02	12.28	14.4	16.09
Accounts Payable Turnover Days	117.14	119.06	104.42	44.97	32.57	29.95	43.43	31.67	31.75	27.56	15.67	22.78	29.73	25.35	22.69
Cash Conversion Cycle	-71.74	-60	-51.7	-12.52	9.97	13.64	22.4	5.28	16.48	26.6	18.83	14.05	18.52	24.06	26.26
Inventory to Cash Days	36.91	41.75	44.35	32.45	42.54	43.59	65.83	36.95	48.24	54.17	29.62	26.19	31.65	31.76	30.98
Inventories	102	110	- -	- -	- -	- -	- -	- -	- -	- -	114	201	249	294	336
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	102	110	- -	- -	- -	- -	- -	- -	- -	- -	114	201	249	294	336

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	25,854	21,024	25,119	25,035	13,184	23,429	21,735	11,247	10,570	5,960	29,205	40,427	28,947	20,685	23,150
- Cash & Cash Equivalents	5,555	4,637	6,066	1,480	2,310	1,959	2,642	2,414	1,464	2,047	2,099	1,454	875	846	1,434
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	4,802	3,940	4,448	4,850	- -	118	134	137	129	156	208	- -
+ Total Debt	9,780	11,644	12,022	11,262	13,032	10,154	6,864	4,454	4,538	4,544	6,734	6,697	6,450	9,203	8,586
Enterprise Value	28,576	25,688	31,075	39,619	27,846	36,072	30,807	13,287	13,762	8,591	33,977	45,799	34,678	29,250	30,302
Total Capital	26,128	27,463	27,473	32,736	18,795	14,585	12,469	8,149	7,842	4,924	8,629	11,188	12,865	17,642	18,848
Total Debt/Capital (%)	37.43	42.4	43.76	34.4	69.34	69.62	55.05	54.66	57.87	92.28	78.04	59.86	50.14	52.17	45.55
Total Debt / EV	0.34	0.45	0.39	0.28	0.47	0.28	0.22	0.34	0.33	0.53	0.2	0.15	0.19	0.31	0.28
EV/Sales	2.5	2.7	2.99	2.02	2.12	3.5	4.74	1.49	2.21	1.78	2.78	2.39	2.27	1.84	1.76
EV/EBITDA	4.15	5.17	5.77	4.43	11.02	27.56	26.56	4.89	8.31	7.36	6.29	4.52	4.63	3.93	4.07
EV/EBIT	6.17	11.9	11.92	7.04	- -	- -	202.68	8.91	86.01	- -	10.47	5.78	7.02	6.99	7.86
EV/Cash Flow to Firm	4.47	4.95	5.78	6.37	5.3	16.47	9.67	4.55	6.09	5.48	6.44	5.19	5.07	4.23	4.27
EV/Free Cash Flow to Firm	4.47	4.95	5.51	3.12	4.38	11.87	9.53	4.46	6.01	5.45	6.42	4.02	5.02	2.73	4.09
Diluted Market Cap	25,916	21,024	25,119	25,157	13,184	23,429	21,859	11,315	10,570	5,960	29,205	40,535	29,083	20,751	23,187
Diluted Enterprise Value	30,141	28,031	31,075	39,741	27,846	36,072	30,931	13,355	13,762	8,591	33,977	45,907	34,814	29,316	30,339
EV per Share	68.53	63.58	76.54	96.87	67.59	70.32	58.68	26.63	33.81	22.79	51.25	69.68	54.27	46.28	47.95
TTM Sales	11,445	9,501	10,397	19,566	13,145	10,304	6,501	8,896	6,220	4,828	12,206	19,169	15,258	15,940	17,188
TTM EBITDA	6,880	4,970	5,386	8,944	2,526	1,309	1,160	2,720	1,657	1,167	5,404	10,143	7,493	7,437	7,451
TTM Operating Income	4,632	2,159	2,606	5,625	-1,496	-283	152	1,492	160	-133	3,246	7,920	4,939	4,182	3,856
TTM Cash Flow to Firm	6,394	5,185	5,381	6,218	5,250	2,190	3,187	2,921	2,259	1,567	5,278	8,817	6,846	6,918	7,095
TTM Free Cash Flow to Firm	6,394	5,185	5,637	12,680	6,357	3,039	3,231	2,976	2,290	1,575	5,296	11,400	6,910	10,726	7,417

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	4.16	4.24	4.41	2.02	2.2	9.97	7.4	4.1	5.03	4.38	5.94	3.65	4.4	1.99	3.3
EV/EBIT	6.17	11.9	11.92	7.04	- -	- -	202.68	8.91	86.01	- -	10.47	5.78	7.02	6.99	7.86
Enterprise Value	28,576	25,688	31,075	39,619	27,846	36,072	30,807	13,287	13,762	8,591	33,977	45,799	34,678	29,250	30,302
Low Price	50.74	50.89	50.81	51.76	28	18.07	28.79	20.37	19.72	4.7	15.71	42.87	42.59	30.39	25.89
EV/Sales	2.5	2.7	2.99	2.02	2.12	3.5	4.74	1.49	2.21	1.78	2.78	2.39	2.27	1.84	1.76
EV/EBITDA	4.15	5.17	5.77	4.43	11.02	27.56	26.56	4.89	8.31	7.36	6.29	4.52	4.63	3.93	4.07
Price/Earnings	5.5	- -	- -	15.58	- -	- -	24.2	3.67	- -	- -	10.38	6.72	7.73	7.16	8.76
Price/Earnings Average	6.72	-120.92	-1,168.93	17.18	-1.69	-17.42	22.02	6.06	-30.11	-1.84	6.88	6.82	8.67	9.6	8.15
Price/Earnings High	8.29	-149.72	-1,358.48	20.52	-2.25	-24.62	28.91	7.58	-40.57	-3.8	10.74	8.68	11.42	12.04	9.3
Price/Earnings Low	4.5	-99.8	-1,031.44	13.17	-0.89	-8.78	16.83	3.32	-22.61	-0.66	3.7	4.68	7.26	6.64	6.19
Price/Book Value	1.58	1.33	1.63	1.5	7.23	-1,378.16	28.79	3.04	3.32	24.23	16.61	9.27	4.62	2.51	2.26
Price/Book Value Average	1.93	1.57	1.51	1.66	11.98	-1,081.88	26.2	5.02	3.36	20.03	11.02	9.41	5.19	3.37	2.1
Price/Book Value High	2.39	1.95	1.76	1.98	15.93	-1,529.65	34.39	6.29	4.52	41.35	17.18	11.96	6.84	4.23	2.39
Price/Book Value Low	1.29	1.3	1.34	1.27	6.33	-545.29	20.02	2.75	2.52	7.2	5.92	6.46	4.35	2.33	1.59
Price/Tangible Book Value	1.68	1.38	1.72	1.28	2.5	2.69	1.64	1.33	2.05	2.63	3.38	3.83	2.53	1.48	1.57
Price/Tangible Book Value Average	2.05	1.64	1.6	1.42	4.15	2.11	1.49	2.2	2.07	2.17	2.24	3.89	2.83	1.99	1.46
Price/Tangible Book Value High	2.53	2.03	1.86	1.69	5.51	2.98	1.96	2.75	2.79	4.49	3.49	4.95	3.73	2.5	1.66
Price/Tangible Book Value Low	1.37	1.35	1.41	1.09	2.19	1.06	1.14	1.21	1.55	0.78	1.2	2.67	2.37	1.38	1.11
Price/Sales	2.26	2.21	2.42	1.28	1	2.27	3.34	1.26	1.7	1.23	2.39	2.11	1.9	1.3	1.35
Price/Sales Average	2.76	2.62	2.25	1.41	1.66	1.78	3.04	2.09	1.72	1.02	1.59	2.14	2.13	1.74	1.25
Price/Sales High	3.41	3.25	2.61	1.69	2.21	2.52	3.99	2.61	2.32	2.11	2.47	2.72	2.8	2.18	1.43
Price/Sales Low	1.85	2.16	1.98	1.08	0.88	0.9	2.32	1.14	1.29	0.37	0.85	1.47	1.78	1.2	0.95
Price/Cash Flow	4.15	4.24	4.62	4.16	2.69	15.62	7.47	4.16	5.1	4.4	5.96	4.74	4.42	3.13	3.45
Price/Cash Flow Average	5.08	5.03	4.3	4.58	4.46	12.26	6.8	6.86	5.16	3.64	3.95	4.81	4.96	4.21	3.21
Price/Cash Flow High	6.27	6.22	5	5.48	5.93	17.34	8.92	8.59	6.95	7.51	6.17	6.12	6.54	5.28	3.66
Price/Cash Flow Low	3.4	4.15	3.79	3.52	2.36	6.18	5.2	3.76	3.88	1.31	2.13	3.3	4.16	2.91	2.44
Price/Free Cash Flow Average	5.09	5.03	4.11	2.22	3.64	7.83	6.74	6.77	5.09	3.62	3.94	3.7	4.94	2.68	3.07
Price/Free Cash Flow High	6.28	6.22	4.77	2.65	4.84	11.07	8.84	8.47	6.85	7.47	6.14	4.71	6.51	3.36	3.5
Price/Free Cash Flow Low	3.41	4.15	3.62	1.7	1.92	3.95	5.15	3.71	3.82	1.3	2.12	2.54	4.14	1.85	2.33
EV/Sales Average	3.13	3.36	2.82	2.16	2.78	3.01	4.44	2.32	2.23	1.57	1.98	2.42	2.5	2.28	1.67
EV/Sales High	3.78	3.98	3.19	2.43	3.32	3.75	5.39	2.84	2.83	2.65	2.87	3	3.18	2.72	1.85
EV/Sales Low	2.22	2.9	2.56	1.83	1.99	2.13	3.72	1.37	1.8	0.91	1.24	1.75	2.16	1.74	1.37
EV/EBITDA Average	5.21	6.42	5.45	4.72	14.45	23.71	24.87	7.57	8.38	6.48	4.47	4.58	5.1	4.88	3.85
EV/EBITDA High	6.28	7.62	6.15	5.32	17.3	29.52	30.2	9.29	10.62	10.97	6.47	5.67	6.48	5.83	4.26
EV/EBITDA Low	3.69	5.55	4.94	4	10.37	16.74	20.85	4.49	6.77	3.77	2.81	3.31	4.4	3.73	3.16
EV/EBIT Average	7.74	14.78	11.26	7.5	-24.4	-109.66	189.8	13.81	86.76	-56.82	7.44	5.86	7.73	8.69	7.44
EV/EBIT High	9.33	17.53	12.71	8.46	-29.21	-136.56	230.48	16.93	109.97	-96.26	10.78	7.27	9.82	10.37	8.23
EV/EBIT Low	5.48	12.77	10.2	6.36	-17.51	-77.43	159.12	8.18	70.11	-33.1	4.68	4.24	6.67	6.64	6.1
Last Price	62	52.04	61.87	61.21	32	45.67	41.4	22.54	25.97	15.81	44.05	61.51	45.3	32.73	36.63
High Price	93.56	76.34	66.92	80.63	70.48	50.69	49.45	46.54	35.39	26.98	45.56	79.4	66.96	55.09	38.88
Enterprise Value Average	35,841	31,916	29,335	42,186	36,496	31,035	28,849	20,599	13,882	7,557	24,137	46,420	38,200	36,326	28,683
Enterprise Value High	43,240	37,848	33,126	47,562	43,700	38,647	35,033	25,263	17,596	12,802	34,978	57,558	48,518	43,382	31,724
Enterprise Value Low	25,384	27,567	26,585	35,754	26,198	21,913	24,187	12,205	11,218	4,403	15,188	33,548	32,946	27,771	23,514

Shares Outstanding	404	406	406	409	418	523	525	449	382	382	663	653	636	651	622
Diluted Weighted Avg Shares	418	404	406	411	412	513	528	502	407	377	663	659	642	634	633
Basic Weighted Avg Shares	417	404	406	409	412	513	525	499	407	377	663	657	639	632	632
Revenue per Share	27.45	23.52	25.61	47.84	31.91	20.09	12.38	17.83	15.28	12.81	18.41	29.17	23.88	25.22	27.2
EBITDA per Share	16.5	12.3	13.27	21.87	6.13	2.55	2.21	5.45	4.07	3.1	8.15	15.43	11.73	11.77	11.79
Operating Income per Share	11.11	5.34	6.42	13.75	-3.63	-0.55	0.29	2.99	0.39	-0.35	4.9	12.05	7.73	6.62	6.1
Basic EPS, GAAP	11.28	-0.51	-0.05	3.93	-31.3	-2.06	1.71	6.14	-0.87	-7.11	4.24	9.15	5.86	4.57	4.18
Basic EPS from Cont Ops	5.12	-0.46	-0.05	4.13	-33.12	-2.84	0.06	1.43	-0.19	-6.75	4.27	9.19	5.92	4.66	4.24
Diluted EPS, GAAP	11.25	-0.51	-0.05	3.91	-31.3	-2.06	1.7	6.1	-0.87	-7.11	4.24	9.13	5.84	4.56	4.17
Diluted EPS from Cont Ops	5.11	-0.46	-0.05	4.11	-33.12	-2.84	0.06	1.42	-0.19	-6.75	4.27	9.16	5.89	4.64	4.24
Dividend per Share	0.67	0.8	0.86	0.94	0.96	0.43	0.24	0.3	0.34	0.68	1.98	5.14	2.91	1.48	0.98
Cash Flow per Share	14.93	12.27	13.39	14.72	11.89	2.92	5.54	5.42	5.09	3.59	7.39	12.98	10.24	10.44	10.62
Free Cash Flow per Basic Share	14.93	12.27	12.76	-1.08	9.2	1.27	5.46	5.31	5.01	3.57	7.36	9.05	10.14	4.42	10.11
Cash & Equivalents per Share	16.93	17.28	14.94	3.62	5.61	3.82	5.03	4.84	3.6	5.43	3.17	2.21	1.37	1.34	2.27
Book Value per Share	39.2	39.16	38.06	40.76	4.42	-0.03	1.44	7.4	7.83	0.65	2.65	6.64	9.79	13.02	16.24
Tangible Book Value per Share	36.97	37.62	36.06	47.69	12.78	16.99	25.26	16.9	12.7	6.01	13.04	16.04	17.94	22.07	23.38

Devon Energy Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)