EX-99.2

Exhibit 99.2

Devon Energy Second-Quarter 2026

Supplemental Tables


TABLE OF CONTENTS:	PAGE:

Consolidated Statements of Earnings		2

Supplemental Information for Consolidated Statements of Earnings		3

Consolidated Balance Sheets		4

Consolidated Statements of Cash Flows		5

Production		6

Capital Expenditures and Supplemental Information for Capital Expenditures		7

Realized Pricing		8

Asset Margins		9

Core Earnings		10

EBITDAX		11

Net Debt, Net Debt-to-EBITDAX, Free Cash Flow and Reinvestment Rate		12

CONSOLIDATED STATEMENTS OF EARNINGS


(in millions, except per share amounts)	2026						2025
	Quarter 2			Quarter 1			Quarter 4			Quarter 3			Quarter 2
Oil, gas and NGL sales	$	5,106		$	2,977		$	2,578		$	2,809		$	2,710
Oil, gas and NGL derivatives (1)		414			(701	)		184			80			236
Marketing and midstream revenues		1,897			1,531			1,359			1,442			1,338

Total revenues		7,417			3,807			4,121			4,331			4,284

Production expenses (2)		1,393			894			861			895			899
Exploration expenses		16			25			5			8			20
Marketing and midstream expenses		1,874			1,547			1,389			1,453			1,357
Depreciation, depletion and amortization		1,416			904			890			879			914
Asset dispositions		(25	)		1			(1	)		(37	)		(307	)
General and administrative expenses		175			125			135			114			113
Financing costs, net (3)		125			109			107			109			116
Restructuring and transaction costs		246			19			—			9			9
Other, net		(187	)		17			(12	)		(11	)		2

Total expenses		5,033			3,641			3,374			3,419			3,123

Earnings before income taxes		2,384			166			747			912			1,161
Income tax expense (4)		473			46			185			219			244

Net earnings		1,911			120			562			693			917
Net earnings attributable to noncontrolling interests		—			—			—			6			18

Net earnings attributable to Devon	$	1,911		$	120		$	562		$	687		$	899

Net earnings per share:
Basic net earnings per share	$	2.04		$	0.19		$	0.91		$	1.09		$	1.42
Diluted net earnings per share	$	2.03		$	0.19		$	0.90		$	1.09		$	1.41
Weighted average common shares outstanding:
Basic		937			616			621			628			635
Diluted		940			618			622			629			636

SUPPLEMENTAL INFORMATION FOR CONSOLIDATED STATEMENTS OF EARNINGS

(1) OIL, GAS AND NGL DERIVATIVES


(in millions)	2026						2025
	Quarter 2			Quarter 1			Quarter 4		Quarter 3		Quarter 2
Derivative cash settlements	$	(116	)	$	(57	)	$	125	$	50	$	67
Derivative valuation changes		530			(644	)		59		30		169

Oil, gas and NGL derivatives	$	414		$	(701	)	$	184	$	80	$	236

(2) PRODUCTION EXPENSES


(in millions)	2026				2025
	Quarter 2		Quarter 1		Quarter 4		Quarter 3		Quarter 2
Lease operating expense	$	626	$	486	$	479	$	481	$	483
Gathering, processing & transportation		391		191		195		213		219
Production taxes		357		205		172		184		180
Property taxes		19		12		15		17		17

Production expenses	$	1,393	$	894	$	861	$	895	$	899

(3) FINANCING COSTS, NET


(in millions)	2026						2025
	Quarter 2			Quarter 1			Quarter 4			Quarter 3			Quarter 2
Interest based on debt outstanding	$	144		$	118		$	119		$	125		$	126
Interest income		(22	)		(14	)		(14	)		(18	)		(14	)
Other		3			5			2			2			4

Financing costs, net	$	125		$	109		$	107		$	109		$	116

(4) INCOME TAX EXPENSE


(in millions)	2026					2025
	Quarter 2		Quarter 1			Quarter 4		Quarter 3			Quarter 2
Current expense (benefit)	$	378	$	(188	)	$	23	$	(44	)	$	226
Deferred expense		95		234			162		263			18

Income tax expense ⁽¹⁾	$	473	$	46		$	185	$	219		$	244

(1)	Devon recognized a one-time current tax benefit of approximately $218 million in Q1 2026 related to new tax guidance under the One Big Beautiful Bill Act. With that benefit pulled into Q1 and higher oil pricing, Q2’s 2026 current tax rate reflects a normalized go-forward run-rate.

CONSOLIDATED BALANCE SHEETS


(in millions)	2026						2025
	Quarter 2			Quarter 1			Quarter 4			Quarter 3			Quarter 2
Current assets:
Cash, cash equivalents and restricted cash	$	1,009		$	1,815		$	1,434		$	1,278		$	1,759
Accounts receivable		3,162			2,250			1,792			1,835			1,853
Inventory		356			319			336			361			327
Other current assets		522			378			444			393			384

Total current assets		5,049			4,762			4,006			3,867			4,323
Oil and gas property and equipment, based on successful efforts accounting, net		60,899			23,912			23,731			23,591			23,428
Other property and equipment, net		2,199			1,686			1,688			1,698			1,687

Total property and equipment, net		63,098			25,598			25,419			25,289			25,115
Goodwill		753			753			753			753			753
Right-of-use assets		509			312			299			247			185
Investments		992			715			727			679			640
Other long-term assets		492			403			395			386			374

Total assets	$	70,893		$	32,543		$	31,599		$	31,221		$	31,390

Current liabilities:
Accounts payable	$	1,626		$	975		$	790		$	934		$	885
Revenues and royalties payable		2,451			1,678			1,491			1,464			1,440
Short-term debt		1,497			999			998			998			485
Income taxes payable		414			—			152			126			190
Other current liabilities		1,052			1,082			655			520			537

Total current liabilities		7,040			4,734			4,086			4,042			3,537
Long-term debt		9,891			7,387			7,391			7,393			8,393
Lease liabilities		356			206			197			158			113
Asset retirement obligations		1,169			986			863			850			839
Other long-term liabilities		1,043			940			907			962			1,008
Deferred income taxes		9,647			2,862			2,627			2,466			2,208
Stockholders’ equity:
Common stock		115			62			62			63			64
Additional paid-in capital		30,045			5,316			5,388			5,618			5,864
Retained earnings		11,712			10,171			10,200			9,788			9,252
Accumulated other comprehensive loss		(120	)		(121	)		(122	)		(119	)		(120	)
Treasury stock		(5	)		—			—			—			—

Total stockholders’ equity attributable to Devon		41,747			15,428			15,528			15,350			15,060
Noncontrolling interests		—			—			—			—			232

Total equity		41,747			15,428			15,528			15,350			15,292

Total liabilities and equity	$	70,893		$	32,543		$	31,599		$	31,221		$	31,390

CONSOLIDATED STATEMENTS OF CASH FLOWS


(in millions)	2026						2025
	Quarter 2			Quarter 1			Quarter 4			Quarter 3			Quarter 2
Cash flows from operating activities:
Net earnings	$	1,911		$	120		$	562		$	693		$	917
Adjustments to reconcile net earnings to net cash from operating activities:
Depreciation, depletion and amortization		1,416			904			890			879			914
Leasehold impairments		9			3			(2	)		1			7
Accretion of liabilities		7			4			3			4			3
Total (gains) losses on commodity derivatives		(414	)		701			(184	)		(80	)		(236	)
Cash settlements on commodity derivatives		(116	)		(57	)		125			50			67
(Gains) losses on asset dispositions		(25	)		1			(1	)		(37	)		(307	)
Deferred income tax expense		95			234			162			263			18
Share-based compensation		71			22			22			24			23
Other		(204	)		22			(5	)		(45	)		5
Changes in assets and liabilities, net		924			(299	)		(38	)		(62	)		134

Net cash from operating activities		3,674			1,655			1,534			1,690			1,545

Cash flows from investing activities:
Cash acquired in Merger		581			—			—			—			—
Capital expenditures		(1,318	)		(839	)		(832	)		(870	)		(956	)
Acquisitions of property and equipment		(2,729	)		(190	)		(101	)		(197	)		(16	)
Divestitures of property and equipment and investments		88			2			2			38			372
Distributions from investments		13			9			11			7			11
Contributions to investments and other		(10	)		(2	)		(50	)		(2	)		(8	)

Net cash from investing activities		(3,375	)		(1,020	)		(970	)		(1,024	)		(597	)

Cash flows from financing activities:
Repayments of long-term debt		(500	)		—			—			(485	)		—
Repurchases of common stock		(197	)		(69	)		(250	)		(250	)		(249	)
Dividends paid on common stock		(366	)		(155	)		(149	)		(151	)		(156	)
Distributions to noncontrolling interests		—			—			—			—			(14	)
Acquisition of noncontrolling interests		—			—			—			(260	)		—
Repayment of finance leases		(2	)		(3	)		(8	)		—			—
Shares exchanged for tax withholdings and other		(44	)		(27	)		—			(1	)		(5	)

Net cash from financing activities		(1,109	)		(254	)		(407	)		(1,147	)		(424	)

Effect of exchange rate changes on cash		4			—			(1	)		—			1

Net change in cash, cash equivalents and restricted cash		(806	)		381			156			(481	)		525
Cash, cash equivalents and restricted cash at beginning of period		1,815			1,434			1,278			1,759			1,234

Cash, cash equivalents and restricted cash at end of period	$	1,009		$	1,815		$	1,434		$	1,278		$	1,759

Reconciliation of cash, cash equivalents and restricted cash:
Cash and cash equivalents	$	950		$	1,763		$	1,384		$	1,229		$	1,713
Restricted cash		59			52			50			49			46

Total cash, cash equivalents and restricted cash	$	1,009		$	1,815		$	1,434		$	1,278		$	1,759

PRODUCTION


	2026				2025
	Quarter 2		Quarter 1		Quarter 4		Quarter 3		Quarter 2
Oil (MBbls/d)
Permian		329		225		234		223		228
Rockies		105		103		102		111		104
Eagle Ford		48		43		39		41		39
Anadarko		17		12		12		12		13
Marcellus		—		—		—		—		—
Other		4		4		3		3		3

Total		503		387		390		390		387

Natural gas liquids (MBbls/d)
Permian		206		137		146		134		133
Rockies		47		46		51		53		47
Eagle Ford		15		11		10		11		11
Anadarko		45		24		24		30		31
Marcellus		—		—		—		—		—
Other		1		—		—		—		—

Total		314		218		231		228		222

Gas (MMcf/d)
Permian		1,274		831		848		834		823
Rockies		237		230		234		245		228
Eagle Ford		85		76		56		70		62
Anadarko		396		235		246		261		274
Marcellus		1,258		—		—		—		—
Other		2		1		1		—		1

Total		3,252		1,373		1,385		1,410		1,388

Total oil equivalent (MBoe/d)
Permian		748		501		521		496		498
Rockies		192		187		192		205		189
Eagle Ford		77		66		57		63		60
Anadarko		128		75		77		85		90
Marcellus		210		—		—		—		—
Other		4		4		4		4		4

Total		1,359		833		851		853		841

CAPITAL EXPENDITURES


(in millions)	2026				2025
	Quarter 2		Quarter 1		Quarter 4		Quarter 3		Quarter 2
Permian	$	731	$	451	$	454	$	465	$	482
Rockies		196		218		231		191		228
Eagle Ford		97		120		137		141		122
Anadarko		129		38		32		25		45
Marcellus		70		—		—		—		—
Other		3		1		2		1		2

Total upstream capital	$	1,226	$	828	$	856	$	823	$	879

Midstream and Corporate		43		20		27		36		53

Capital expenditures	$	1,269	$	848	$	883	$	859	$	932

Acquisitions		2,729		151		141		197		16

Total capital	$	3,998	$	999	$	1,024	$	1,056	$	948

SUPPLEMENTAL INFORMATION FOR CAPITAL EXPENDITURES

GROSS OPERATED SPUDS


	2026				2025
	Quarter 2		Quarter 1		Quarter 4		Quarter 3		Quarter 2
Permian		103		57		48		60		57
Rockies		26		27		26		21		23
Eagle Ford		7		12		18		24		22
Anadarko		11		7		8		10		11
Marcellus		3		—		—		—		—

Total		150		103		100		115		113

GROSS OPERATED WELLS TIED-IN


	2026				2025
	Quarter 2		Quarter 1		Quarter 4		Quarter 3		Quarter 2
Permian		88		53		45		61		57
Rockies		31		33		17		22		30
Eagle Ford		14		24		23		10		10
Anadarko		13		—		10		9		13
Marcellus		11		—		—		—		—

Total		157		110		95		102		110

NET OPERATED WELLS TIED-IN


	2026				2025
	Quarter 2		Quarter 1		Quarter 4		Quarter 3		Quarter 2
Permian		67		49		35		40		46
Rockies		21		27		14		18		27
Eagle Ford		14		23		19		10		7
Anadarko		7		—		4		5		5
Marcellus		11		—		—		—		—

Total		120		99		72		73		85

AVERAGE LATERAL LENGTH

(based on wells tied-in)

2026

2025

Quarter 2

Quarter 1

Quarter 4

Quarter 3

Quarter 2

Permian

10,600’

11,000’

11,800’

11,100’

10,500’

Rockies

11,500’

12,500’

11,600’

13,000’

12,300’

Eagle Ford

8,900’

7,000’

5,900’

7,200’

8,200’

Anadarko

10,000’

—

10,100’

10,000’

Marcellus

14,000’

—

Total

10,800’

10,500’

10,200’

10,300’

REALIZED PRICING

BENCHMARK PRICES


(average prices)	2026				2025
	Quarter 2		Quarter 1		Quarter 4		Quarter 3		Quarter 2
Oil ($/Bbl) - West Texas Intermediate (Cushing)	$	92.47	$	72.10	$	59.09	$	64.92	$	63.95
Natural Gas ($/Mcf) - Henry Hub	$	2.90	$	5.05	$	3.55	$	3.07	$	3.44
NGL ($/Bbl) - Mont Belvieu Blended	$	29.23	$	24.86	$	23.67	$	24.25	$	25.58

REALIZED PRICES


	2026						2025
	Quarter 2			Quarter 1			Quarter 4		Quarter 3			Quarter 2
Oil (Per Bbl)
Permian	$	96.08		$	70.89		$	57.94	$	63.89		$	62.60
Rockies		92.01			67.14			54.99		61.14			59.05
Eagle Ford		95.89			68.98			58.18		64.87			63.14
Anadarko		94.92			70.24			57.46		63.68			62.09
Marcellus		—			—			—		—			—

Realized price without hedges		95.10			69.66			57.19		63.21			61.70
Cash settlements		(7.01	)		(1.72	)		2.47		0.78			1.27

Realized price, including cash settlements	$	88.09		$	67.94		$	59.66	$	63.99		$	62.97

Natural gas liquids (Per Bbl)
Permian	$	23.29		$	19.60		$	18.42	$	18.25		$	19.10
Rockies		15.11			7.83			9.02		10.26			9.27
Eagle Ford		27.44			24.54			22.28		22.85			23.03
Anadarko		26.17			23.23			21.50		20.94			22.41
Marcellus		—			—			—		—			—

Realized price without hedges		22.70			17.80			16.86		17.01			17.71
Cash settlements		—			—			0.23		0.17			0.11

Realized price, including cash settlements	$	22.70		$	17.80		$	17.09	$	17.18		$	17.82

Gas (Per Mcf)
Permian	$	(2.03	)	$	0.73		$	0.96	$	1.50		$	1.34
Rockies		(0.64	)		1.80			0.33		(0.42	)		(0.50	)
Eagle Ford		2.36			4.01			3.14		2.78			3.01
Anadarko		2.40			4.03			3.13		2.57			2.86
Marcellus		2.17			—			—		—			—

Realized price without hedges		0.35			1.66			1.33		1.43			1.41
Cash settlements		0.70			0.02			0.25		0.15			0.15

Realized price, including cash settlements	$	1.05		$	1.68		$	1.58	$	1.58		$	1.56

Total oil equivalent (Per Boe)
Permian	$	45.28		$	38.44		$	32.72	$	36.18		$	35.92
Rockies		53.31			41.18			32.04		35.33			34.29
Eagle Ford		67.86			53.11			45.82		48.85			48.32
Anadarko		29.02			31.29			25.62		23.97			25.28
Marcellus		13.02			—			—		—			—

Realized price without hedges		41.30			39.70			32.92		35.82			35.43
Cash settlements		(0.94	)		(0.76	)		1.60		0.64			0.87

Realized price, including cash settlements	$	40.36		$	38.94		$	34.52	$	36.46		$	36.30

ASSET MARGINS

BENCHMARK PRICES


(average prices)	2026				2025
	Quarter 2		Quarter 1		Quarter 4		Quarter 3		Quarter 2
Oil ($/Bbl) - West Texas Intermediate (Cushing)	$	92.47	$	72.10	$	59.09	$	64.92	$	63.95
Natural Gas ($/Mcf) - Henry Hub	$	2.90	$	5.05	$	3.55	$	3.07	$	3.44
NGL ($/Bbl) - Mont Belvieu Blended	$	29.23	$	24.86	$	23.67	$	24.25	$	25.58

PER-UNIT CASH MARGIN BY ASSET (per Boe)


	2026						2025
	Quarter 2			Quarter 1			Quarter 4			Quarter 3			Quarter 2
Permian
Realized price	$	45.28		$	38.44		$	32.72		$	36.18		$	35.92
Lease operating expenses		(5.39	)		(5.19	)		(5.11	)		(5.38	)		(5.54	)
Gathering, processing & transportation		(2.81	)		(2.57	)		(2.57	)		(2.94	)		(3.17	)
Production & property taxes		(3.69	)		(2.91	)		(2.44	)		(2.52	)		(2.63	)

Field-level cash margin	$	33.39		$	27.77		$	22.60		$	25.34		$	24.58

Rockies
Realized price	$	53.31		$	41.18		$	32.04		$	35.33		$	34.29
Lease operating expenses		(8.87	)		(10.02	)		(9.05	)		(8.27	)		(9.13	)
Gathering, processing & transportation		(1.03	)		(1.04	)		(1.03	)		(0.99	)		(0.86	)
Production & property taxes		(4.43	)		(3.32	)		(2.64	)		(3.04	)		(2.85	)

Field-level cash margin	$	38.98		$	26.80		$	19.32		$	23.03		$	21.45

Eagle Ford
Realized price	$	67.86		$	53.11		$	45.82		$	48.85		$	48.32
Lease operating expenses		(6.72	)		(7.98	)		(7.90	)		(7.83	)		(7.52	)
Gathering, processing & transportation		(2.34	)		(2.14	)		(1.98	)		(2.27	)		(1.94	)
Production & property taxes		(3.41	)		(2.81	)		(2.43	)		(2.89	)		(3.02	)

Field-level cash margin	$	55.39		$	40.18		$	33.51		$	35.86		$	35.84

Anadarko
Realized price	$	29.02		$	31.29		$	25.62		$	23.97		$	25.28
Lease operating expenses		(3.18	)		(3.76	)		(3.19	)		(3.25	)		(2.98	)
Gathering, processing & transportation		(5.45	)		(6.64	)		(6.19	)		(5.98	)		(6.13	)
Production & property taxes		(1.55	)		(1.71	)		(1.22	)		(1.30	)		(1.32	)

Field-level cash margin	$	18.84		$	19.18		$	15.02		$	13.44		$	14.85

Marcellus
Realized price	$	13.02			—			—			—			—
Lease operating expenses		(0.59	)		—			—			—			—
Gathering, processing & transportation		(5.36	)		—			—			—			—
Production & property taxes		(0.18	)		—			—			—			—

Field-level cash margin	$	6.89			—			—			—			—

Devon - Total
Realized price	$	41.30		$	39.70		$	32.92		$	35.82		$	35.43
Lease operating expenses		(5.06	)		(6.48	)		(6.11	)		(6.14	)		(6.31	)
Gathering, processing & transportation		(3.16	)		(2.54	)		(2.49	)		(2.71	)		(2.86	)
Production & property taxes		(3.05	)		(2.90	)		(2.39	)		(2.56	)		(2.58	)

Field-level cash margin	$	30.03		$	27.78		$	21.93		$	24.41		$	23.68

NON-GAAP MEASURES

(all monetary values in millions, except per share amounts)

Devon’s earnings materials include non-GAAP financial measures. These non-GAAP measures are not alternatives to GAAP measures, and you should not consider these non-GAAP measures in isolation or as a substitute for analysis of our results as reported under GAAP. Below is additional disclosure regarding each of the non-GAAP measures used in the earnings materials, including reconciliations to their most directly comparable GAAP measure.

The earnings materials may include forward-looking non-GAAP measures. The company is unable to provide reconciliations of these forward-looking non-GAAP measures, because components of the calculations are inherently unpredictable, such as changes to current assets and liabilities, the timing of changes in capital accruals, unknown future events and estimating certain future GAAP measures. The inability to reliably quantify certain components of the calculation would significantly affect the usefulness and accuracy of a reconciliation.

CORE EARNINGS

Devon’s reported net earnings include items of income and expense that are typically excluded by securities analysts in their published estimates of the company’s financial results. Accordingly, the company also uses the measures of core earnings and core earnings per share attributable to Devon. Devon believes these non-GAAP measures facilitate comparisons of its performance to earnings estimates published by securities analysts. Devon also believes these non-GAAP measures can facilitate comparisons of its performance between periods and to the performance of its peers. The following table summarizes the effects of these items on second-quarter 2026 and first-quarter 2026 earnings.


	Quarter Ended June 30, 2026
	Before-tax			After-tax			After NCI			Per Diluted Share
Total
Earnings (GAAP)	$	2,384		$	1,911		$	1,911		$	2.03
Adjustments:
Asset dispositions		(25	)		(20	)		(20	)		(0.02	)
Asset and exploration impairments		8			6			6			0.01
Deferred tax asset valuation allowance		—			(56	)		(56	)		(0.06	)
Fair value changes in financial instruments		(528	)		(408	)		(408	)		(0.43	)
Restructuring and transaction costs		246			201			201			0.21
Gain on equity investment		(201	)		(155	)		(155	)		(0.17	)

Core earnings (Non-GAAP)	$	1,884		$	1,479		$	1,479		$	1.57


	Quarter Ended March 31, 2026
	Before-tax		After-tax		After NCI		Per Diluted Share
Total
Earnings (GAAP)	$	166	$	120	$	120	$	0.19
Adjustments:
Asset dispositions		1		1		1		—
Asset and exploration impairments		2		2		2		0.01
Fair value changes in financial instruments		644		499		499		0.81
Restructuring and transaction costs		19		19		19		0.03

Core earnings (Non-GAAP)	$	832	$	641	$	641	$	1.04

EBITDAX

Devon believes EBITDAX provides information useful in assessing operating and financial performance across periods. Devon computes EBITDAX as net earnings before financing costs, net; income tax expense; exploration expenses; depreciation, depletion and amortization; asset disposition gains and losses; non-cash share-based compensation; non-cash valuation changes for derivatives and financial instruments; restructuring and transaction costs; gain on equity investments; accretion on discounted liabilities; and other items not related to normal operations. EBITDAX as defined by Devon may not be comparable to similarly titled measures used by other companies.


	Q2 ‘26			Q1 ‘26		Q4 ‘25			Q3 ‘25			Q2 Annualized			Q2 ‘25
Net earnings (GAAP)	$	1,911		$	120	$	562		$	693		$	7,644		$	917
Financing costs, net		125			109		107			109			500			116
Income tax expense		473			46		185			219			1,892			244
Exploration expenses		16			25		5			8			64			20
Depreciation, depletion and amortization		1,416			904		890			879			5,664			914
Asset dispositions		(25	)		1		(1	)		(37	)		(100	)		(307	)
Share-based compensation		33			22		22			21			132			22
Derivative & financial instrument non-cash val. changes		(530	)		644		(59	)		(30	)		(2,120	)		(169	)
Restructuring and transaction costs		246			19		—			9			984			9
Gain on equity investment		(201	)		—		—			—			(804	)		—
Accretion on discounted liabilities and other		14			17		(12	)		(11	)		56			2

EBITDAX (Non-GAAP)	$	3,478		$	1,907	$	1,699		$	1,860		$	13,912		$	1,768

NET DEBT

Devon defines net debt as debt (includes short-term and long-term debt) less cash, cash equivalents and restricted cash. Devon believes that netting these sources of cash against debt provides a clearer picture of the future demands on cash from Devon to repay debt.


	2026						2025
	Quarter 2			Quarter 1			Quarter 4			Quarter 3
Total debt (GAAP)	$	11,388		$	8,386		$	8,389		$	8,391
Less:
Cash, cash equivalents and restricted cash		(1,009	)		(1,815	)		(1,434	)		(1,278	)

Net debt (Non-GAAP)	$	10,379		$	6,571		$	6,955		$	7,113

NET DEBT-TO-EBITDAX

Devon defines net debt-to-EBITDAX as net debt divided by an annualized EBITDAX measure. Devon believes this ratio provides information useful to investors in assessing the company’s credit position and debt leverage.


	2026				2025
	Quarter 2		Quarter 1		Quarter 4		Quarter 3
Net debt (Non-GAAP)	$	10,379	$	6,571	$	6,955	$	7,113
EBITDAX (Non-GAAP) ⁽¹⁾	$	8,944	$	7,234	$	7,413	$	7,845

Net debt-to-EBITDAX (Non-GAAP)		1.2		0.9		0.9		0.9

(1)

EBITDAX is an annualized measure using a trailing twelve-month calculation.

ADJUSTED FREE CASH FLOW

Devon defines adjusted free cash flow as total operating cash flow before balance sheet changes adjusted for after-tax restructuring costs and accrued capital expenditures. Devon believes adjusted free cash flow provides a useful measure of available cash generated by operating activities for other investing and financing activities.


	2026						2025			2024
	Quarter 2			Quarter 1			Full Year			Full Year
Total operating cash flow (GAAP)	$	3,674		$	1,655		$	6,711		$	6,600
Changes in assets and liabilities, net		(924	)		299			(151	)		217

Cash from operations before balance sheet changes (Non-GAAP)		2,750			1,954			6,560			6,817
Cash restructuring and transaction costs, net of tax (Non-GAAP) ⁽¹⁾		174			19			26			9

Adjusted operating cash flow (Non-GAAP)		2,924			1,973			6,586			6,826
Capital expenditures (Accrued) ⁽²⁾		(1,269	)		(848	)		(3,638	)		(3,631	)

Adjusted free cash flow (Non-GAAP)	$	1,655		$	1,125		$	2,948		$	3,195

(1)

Cash restructuring and transaction costs is net of the associated current tax benefit, after taking into account permanently non-deductible transaction costs.

(2)

Excludes acquisition capital. Q2 2026, Q1 2026, full-year 2025 and full-year 2024 exclude acquisition costs of $2,729 million, $151 million, $362 million and $243 million, respectively.

REINVESTMENT RATE

Devon defines reinvestment rate as accrued capital expenditures (excluding acquisitions) divided by adjusted operating cash flow. Adjusted operating cash flow is our total operating cash flow before balance sheet changes adjusted for after-tax restructuring costs; the reconciliation calculation of adjusted operating cash flow is provided above under “Adjusted Free Cash Flow.” Devon believes reinvestment rate provides useful information to our investors as an indicator of the capital demands of our business relative to the cash flow generated from normal business operations.


	2026						2025			2024
	Quarter 2			Quarter 1			Full Year			Full Year
Capital expenditures (Accrued) ⁽¹⁾	$	1,269		$	848		$	3,638		$	3,631
Adjusted operating cash flow (Non-GAAP)	$	2,924		$	1,973		$	6,586		$	6,826

Reinvestment rate (Non-GAAP)		43	%		43	%		55	%		53	%

(1)

Excludes acquisition capital. Q2 2026, Q1 2026, full-year 2025 and full-year 2024 exclude acquisition costs of $2,729 million, $151 million, $362 million and $243 million, respectively.


THIRD-QUARTER AND FULL-YEAR 2026 GUIDANCE

Note: Devon’s full-year 2026 guidance reflects standalone Devon operations plus Coterra beginning on May 7, 2026.

PRODUCTION GUIDANCE


	Quarter 3				Full Year
	Low		High		Low		High
Oil (MBbls/d)		550		560		495		505
Natural gas liquids (MBbls/d)		375		385		319		326
Gas (MMcf/d)		4,450		4,500		3,300		3,400

Total oil equivalent (MBoe/d)		1,660		1,690		1,364		1,398

CAPITAL EXPENDITURES GUIDANCE


	Quarter 3				Full Year
(in millions)	Low		High		Low		High
Permian						$2,900
Rockies						$875
Eagle Ford						$475
Anadarko						$275
Marcellus						$225

Upstream capital	$	1,375	$	1,450	$	4,675	$	4,825
Midstream and other capital		25		50		125		175

Total capital	$	1,400	$	1,500	$	4,800	$	5,000

PRICE REALIZATIONS GUIDANCE


	Quarter 3						Full Year
	Low			High			Low			High
Oil - % of WTI		98	%		102	%		98	%		100	%
NGL - % of WTI		25	%		30	%		24	%		26	%
Natural gas - % of Henry Hub		50	%		60	%		40	%		50	%

OTHER GUIDANCE ITEMS


	Quarter 3						Full Year
($ millions, except Boe and %)	Low			High			Low			High
LOE per BOE	$	4.60		$	4.90		$	5.00		$	5.20
GP&T per BOE	$	3.40		$	3.50		$	3.00		$	3.20
Production and property taxes as % of upstream sales		6.5	%		7.5	%		6.5	%		7.5	%
Exploration expenses	$	5		$	15		$	70		$	90
Depreciation, depletion and amortization per BOE	$	10.75		$	11.25		$	11.00		$	11.50
General and administrative expenses per BOE	$	1.25		$	1.35		$	1.35		$	1.45
Financing costs, net	$	145		$	155		$	495		$	515

INCOME TAX GUIDANCE


	Quarter 3						Full Year
(% of pre-tax earnings)	Low			High			Low			High
Current income tax rate		15	%		17	%		11	%		13	%
Effective income tax rate		21	%		23	%		20	%		22	%


2026 & 2027 HEDGING POSITIONS

Oil Commodity Hedges


	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)
Q3-Q4 2026	10,000	$	66.13		84,500	$	56.25	$	73.11
Q1-Q4 2027	—	$	—		38,466	$	59.04	$	85.41


	Three Way Collars
Period	Volume (Bbls/d)	Weighted Average Floor Sold Price ($/Bbl)		Weighted Average Floor Purchased Price ($/Bbl)		Weighted Average Ceiling Price ($/Bbl)
Q3-Q4 2026	113,000	$	49.36	$	59.36	$	72.36
Q1-Q4 2027	57,397	$	47.25	$	57.25	$	73.14

Oil Basis Swaps


Period	Index	Volume (Bbls/d)	Weighted Average Differential to WTI ($/Bbl)
Q3-Q4 2026	WTI/NYMEX	83,500	$	0.95
Q3-Q4 2026	Midland Sweet	46,000	$	1.10
Q3-Q4 2026	WTI/Brent	8,000	$	(5.66	)
Q3-Q4 2026	NYMEX Roll	95,000	$	1.74
Q1-Q4 2027	WTI/NYMEX	32,466	$	1.04
Q1-Q4 2027	Magellan East Houston	27,000	$	1.85
Q1-Q4 2027	Midland Sweet	48,000	$	1.02

Natural Gas Commodity Hedges - Henry Hub


	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)
Q3-Q4 2026	247,500	$	3.80	1,130,000	$	3.36	$	5.47
Q1-Q4 2027	—	$	—	490,000	$	3.17	$	5.33

Natural Gas Basis Swaps


Period	Index	Volume (MMBtu/d)	Weighted Average Differential to Henry Hub ($/MMBtu)
Q3-Q4 2026	Houston Ship Channel	50,000	$	(0.29	)
Q3-Q4 2026	Transco Leidy	250,000	$	(0.78	)
Q3-Q4 2026	Transco Zone 6 Non-NY	250,000	$	(0.16	)
Q3-Q4 2026	WAHA	350,000	$	(1.86	)
Q1-Q4 2027	Transco Leidy	47,500	$	(0.65	)
Q1-Q4 2027	Transco Zone 6 Non-NY	150,000	$	0.35
Q1-Q4 2027	WAHA	135,041	$	(1.30	)

Devon’s oil derivatives settle against the average of the prompt month NYMEX West Texas Intermediate futures price. Devon’s natural gas derivatives settle against the Inside FERC first of the month Henry Hub index and the end of month NYMEX index. Devon’s NGL derivatives settle against the average of the prompt month OPIS Mont Belvieu, Texas index. Commodity hedge positions are shown as of June 30, 2026.