DEVON ENERGY CORPORATION Analytics

Year:

Industry level:

Currency:

Highlights

Showing data for FY2023

Operational Environmental Cost

$1,119m

Operational Environmental Cost Intensity

7.39%

Total Environmental Cost

$24,011m

Total Environmental Cost Intensity

159%

ΔOperational Environmental Cost (2020-2023)

$112m

Decoupling Rate (2020-2023)

19%

Adjusted EBITDA

$6,369m

Adjusted EBITDA Margin

42%

Environmental cost statement

Showing data for FY2023

USD MM	2020	2021	2022	2023
OPERATIONAL SOCIAL COST OF CARBON

		-14.42%	26.41%	0.76%
	13.03%	5.89%	5.16%	6.81%

		14.64%	24.78%	0.40%
	0.84%	0.51%	0.44%	0.58%
	$1,007m	$879m	$1,111m	$1,119m
		-12.67%	26.28%	0.73%
	13.87%	6.40%	5.60%	7.39%
INDIRECT SOCIAL COST OF CARBON

		84.96%	16.55%	14.06%
	128.22%	125.24%	101.23%	151.20%

		75.43%	17.02%	13.36%
	142.09%	131.63%	106.83%	158.59%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates. Scope 2: Social Cost of Carbon is calculated using market-based emissions data.

Environmental cost bridge

Showing data for FY2023

Integrated financial analysis

Highlights

Showing data for FY2023

Adjusted EBITDA Margin

42%

Adjusted EBIT Margin

25%

EV / Adjusted EBITDA

Company Value: Placeholder

Industry Average: Placeholder

Coming soon

EV / Adjusted EBIT

Company Value: Placeholder

Industry Average: Placeholder

Coming soon

Integrated income statement

Showing data for FY2023

USD MM	2020	2021	2022	2023
INCOME STATEMENT
	$7,261m	$13,750m	$19,827m	$15,140m
		89.37%	44.20%	-23.64%
	$9,564m	$7,617m	$9,103m	$7,652m
	131.71%	55.40%	45.91%	50.54%
	$-2,303m	$6,133m	$10,724m	$7,488m
	-31.71%	44.60%	54.09%	49.46%
	$-4,258m	$3,702m	$8,425m	$4,953m
	-58.64%	26.92%	42.49%	32.72%
ENVIRONMENTAL COST DATA
	$1,007m	$879m	$1,111m	$1,119m
	13.87%	6.40%	5.60%	7.39%
FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST
	$-3,310m	$5,253m	$9,613m	$6,369m
	-45.58%	38.21%	48.49%	42.07%
	$-5,265m	$2,822m	$7,314m	$3,835m
	-72.51%	20.53%	36.89%	25.33%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

Environmental EBITDA bridge

Showing data for FY2023

Industry benchmark

EXTRACTION OF CRUDE PETROLEUM

Scope 1 (% of Sales)

6.81%

Scope 2 (% of Sales)

0.58%

Operational Environmental Cost Intensity

7.39%

Scope 3 (% of Sales)

151%

Total Environmental Cost Intensity

159%

Selected peer group

Showing data for FY2023

NAME	COUNTRY	OPERATIONAL ENV. COST	OPERATIONAL ENV. COST INTENSITY
DEVON ENERGY CORPORATION	US	$1,119m	7.39%

Industry distribution

Showing data for FY2023

Number of companiesCompanies0

Median0.00%

Average0.00%

Standard deviation0.00%

Note: Outliers are calculated using the 1.5 * IQR method, where values outside Q1 - 1.5 * IQR and Q3 + 1.5 * IQR are considered outliers.

Estimated Social Cost of Carbon Scope 3 breakdown

Percentage breakdown of Social Cost of Carbon Scope 3 into various categories

Showing data for FY2023

SCOPE 3 CATEGORY	Company (USD)	Company %	Industry Avg (USD)	Industry Avg %
Purchased goods (1 & 2)	$651m	2.75%	N/A	N/A
Energy-related activities (3)	$177m	0.75%	N/A	N/A
Upstream transportation (4)	$206m	0.87%	N/A	N/A
Waste (5)	$3m	0.01%	N/A	N/A
Business travel (6)	$10m	0.04%	N/A	N/A
Commuting (7)	$0m	0.00%	N/A	N/A
Upstream leased assets (8)	$0m	0.00%	N/A	N/A
Downstream transportation (9)	$27m	0.11%	N/A	N/A
Processing of products (10)	$1,313m	5.55%	N/A	N/A
Use of products (11)	$21,257m	89.89%	N/A	N/A
Final treatment of products (12)	$4m	0.02%	N/A	N/A
Downstream leased assets (13)	$0m	0.00%	N/A	N/A
Franchises (14)	N/A	N/A	N/A	N/A
Investments (15)	N/A	N/A	N/A	N/A
Total	$23,648m	100.00%	$0m	100.00%

Scope 3 breakdown visualization

Showing data for FY2023

Legal Contact

Highlights

Showing data for FY2023

Operational Environmental Cost

$1,119m

Operational Environmental Cost Intensity

7.39%

Total Environmental Cost

$24,011m

Total Environmental Cost Intensity

159%

ΔOperational Environmental Cost (2020-2023)

$112m

Decoupling Rate (2020-2023)

19%

Adjusted EBITDA

$6,369m

Adjusted EBITDA Margin

42%

Environmental cost statement

Showing data for FY2023

USD MM	2020	2021	2022	2023
OPERATIONAL SOCIAL COST OF CARBON

		-14.42%	26.41%	0.76%
	13.03%	5.89%	5.16%	6.81%

		14.64%	24.78%	0.40%
	0.84%	0.51%	0.44%	0.58%
	$1,007m	$879m	$1,111m	$1,119m
		-12.67%	26.28%	0.73%
	13.87%	6.40%	5.60%	7.39%
INDIRECT SOCIAL COST OF CARBON

		84.96%	16.55%	14.06%
	128.22%	125.24%	101.23%	151.20%

		75.43%	17.02%	13.36%
	142.09%	131.63%	106.83%	158.59%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates. Scope 2: Social Cost of Carbon is calculated using market-based emissions data.

Environmental cost bridge

Showing data for FY2023

USD MM	2020	2021	2022	2023
	$7,261m	$13,750m	$19,827m	$15,140m
		89.37%	44.20%	-23.64%
	$9,564m	$7,617m	$9,103m	$7,652m
	131.71%	55.40%	45.91%	50.54%
	$-2,303m	$6,133m	$10,724m	$7,488m
	-31.71%	44.60%	54.09%	49.46%
	$-4,258m	$3,702m	$8,425m	$4,953m
	-58.64%	26.92%	42.49%	32.72%
ENVIRONMENTAL COST DATA
	$1,007m	$879m	$1,111m	$1,119m
	13.87%	6.40%	5.60%	7.39%
FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST
	$-3,310m	$5,253m	$9,613m	$6,369m
	-45.58%	38.21%	48.49%	42.07%
	$-5,265m	$2,822m	$7,314m	$3,835m
	-72.51%	20.53%	36.89%	25.33%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

USD MM

2020

2021

2022

2023

INCOME STATEMENT

$7,261m

$13,750m

$19,827m

$15,140m

89.37%

44.20%

-23.64%

$9,564m

$7,617m

$9,103m

$7,652m

131.71%

55.40%

45.91%

50.54%

$-2,303m

$6,133m

$10,724m

$7,488m

-31.71%

44.60%

54.09%

49.46%

$-4,258m

$3,702m

$8,425m

$4,953m

-58.64%

26.92%

42.49%

32.72%

ENVIRONMENTAL COST DATA

$1,007m

$879m

$1,111m

$1,119m

13.87%

6.40%

5.60%

7.39%

FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST

$-3,310m

$5,253m

$9,613m

$6,369m

-45.58%

38.21%

48.49%

42.07%

$-5,265m

$2,822m

$7,314m

$3,835m

-72.51%

20.53%

36.89%

25.33%

All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

NAME

COUNTRY

OPERATIONAL ENV. COST

OPERATIONAL ENV. COST INTENSITY

DEVON ENERGY CORPORATION

$1,119m

7.39%

Estimated Social Cost of Carbon Scope 3 breakdown

Percentage breakdown of Social Cost of Carbon Scope 3 into various categories

Showing data for FY2023

SCOPE 3 CATEGORY	Company (USD)	Company %	Industry Avg (USD)	Industry Avg %
Purchased goods (1 & 2)	$651m	2.75%	N/A	N/A
Energy-related activities (3)	$177m	0.75%	N/A	N/A
Upstream transportation (4)	$206m	0.87%	N/A	N/A
Waste (5)	$3m	0.01%	N/A	N/A
Business travel (6)	$10m	0.04%	N/A	N/A
Commuting (7)	$0m	0.00%	N/A	N/A
Upstream leased assets (8)	$0m	0.00%	N/A	N/A
Downstream transportation (9)	$27m	0.11%	N/A	N/A
Processing of products (10)	$1,313m	5.55%	N/A	N/A
Use of products (11)	$21,257m	89.89%	N/A	N/A
Final treatment of products (12)	$4m	0.02%	N/A	N/A
Downstream leased assets (13)	$0m	0.00%	N/A	N/A
Franchises (14)	N/A	N/A	N/A	N/A
Investments (15)	N/A	N/A	N/A	N/A
Total	$23,648m	100.00%	$0m	100.00%

Scope 3 breakdown visualization

Showing data for FY2023

Company Overview for DEVON ENERGY CORPORATION

DEVON ENERGY CORPORATIONEXTRACTION OF CRUDE PETROLEUM