Tuesday, September 29, 2009

Darden Restaurants Reports Fourth Quarter and Annual Diluted Net Earnings Per Share; Increases Quarterly Dividend by 25 Percent

Darden Restaurants Reports Fourth Quarter and Annual Diluted Net Earnings Per Share; Increases Quarterly Dividend by 25 Percent

FINANCIAL DATA

Fiscal March, April and May 2009 U.S. Same-Restaurant Sales Results
Darden reported that U.S. same-restaurant sales for the fiscal months of March, April and May were as follows:
Olive Garden                    March           April             May *
                                    -----           -----             -----
    Same-Restaurant Sales          1% to 2%             1%              -5%
    Same-Restaurant Traffic      -2% to -3%            -3%              -8%
    Pricing                              4%       4% to 5%               3%
    Menu-mix                           Flat       0% to -1%            Flat

    Red Lobster                     March           April             May *
                                    -----           -----             -----
    Same-Restaurant Sales          0% to 1%             2%              -5%
    Same-Restaurant Traffic      -2% to -3%            -3%      -9% to -10%
    Pricing                        2% to 3%       2% to 3%         2% to 3%
    Menu-mix                       0% to 1%       2% to 3%               2%

    LongHorn Steakhouse             March           April             May *
                                    -----           -----             -----
    Same-Restaurant Sales        -6% to -7%             -7%             -6%
    Same-Restaurant Traffic             -8%      -8% to -9%             -9%
    Pricing                              3%              3%              3%
    Menu-mix                     -1% to -2%      -1% to -2%            Flat

    * May results reflect a four-week fiscal month as part of a traditional 13-week fiscal quarter.

Fiscal 2010 Financial Plans
"We certainly hope to see an improvement in macroeconomic conditions and full-service restaurant industry sales trends in our new fiscal year," said Clarence Otis, the Company's Chairman and CEO. "And there are reasons to believe there might be some favorable changes. However, given the current level of uncertainty, we think it's prudent to be cautious in developing our plans for the year. As a result, we're assuming that the economic and industry weakness we've experienced over the past six months will continue through all of our fiscal 2010."
"We are assuming that blended same-restaurant sales for our three large casual dining brands, Olive Garden, Red Lobster and LongHorn Steakhouse, will be between -2% and flat in fiscal year 2010," said Brad Richmond, Darden's Chief Financial Officer. "Based on these same-restaurant results and approximately 50 to 55 net new restaurant openings, total sales change is expected to be between -1% and +1% and diluted net earnings per share are expected to range from -2% to +8%. Please note that our fiscal 2009 included a 53rd week of operations. Excluding that extra week, our fiscal 2010 same-restaurant sales assumptions and plans for net new restaurant openings are expected to drive total sales growth of +1% to +3% and diluted net earnings per share growth that ranges from flat to +10%. It is also important to note that going forward, we will no longer report results and prior period comparisons that exclude integration costs and purchase accounting adjustments."
Fiscal 2009 and Fiscal 2010 Estimated Diluted Net Earnings Per Share From Continuing Operations
Diluted Net Earnings Per Share    Fiscal 2009       Fiscal 2010 Estimated
    ------------------------------    -----------       ---------------------
    52-Week Basis                           $2.59              $2.59 to $2.85
    Impact of 53(rd) Week                   $0.06                        N.A.
    53-Week Basis (GAAP)                    $2.65                        N.A.
    Estimated Integration Costs And
      Purchase Accounting Adjustments       $0.10                        N.A.
    53-Week Non-GAAP                        $2.75                        N.A.

Darden Restaurants, Inc., (NYSE: DRI) headquartered in Orlando, Fla., is the world's largest company-owned and operated full-service restaurant company with over $7.2 billion in annual sales and approximately 180,000 employees. Darden is recognized for a culture that rewards caring for and responding to people. Our restaurant brands -- Red Lobster, Olive Garden, LongHorn Steakhouse, The Capital Grille, Bahama Breeze and Seasons 52 -- reflect the rich diversity of those who dine with us. Our brands are built on deep insights into what our guests want. For more information, please visit www.darden.com.
Forward-looking statements in this news release are made under the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements could address future economic performance, restaurant openings, various financial parameters, or similar matters. By their nature, forward-looking statements involve risks and uncertainties that could cause actual results to materially differ from those anticipated in the statements. We wish to caution investors not to place undue reliance on any such forward-looking statements. Any forward-looking statements speak only as of the date on which such statements are made, and we undertake no obligation to update such statements to reflect events or circumstances arising after such date. The most significant of these uncertainties are described in Darden's Form 10-K, Form 10-Q and Form 8-K reports (including all amendments to those reports). These risks and uncertainties include the impact of intense competition, changing economic or business conditions, the price and availability of food, ingredients and utilities, supply interruptions, labor and insurance costs, the loss of or difficulties in recruiting key personnel, information technology failures, increased advertising and marketing costs, higher-than-anticipated costs to open or close restaurants, litigation, unfavorable publicity, a lack of suitable locations, government regulations, a failure to achieve growth objectives through the opening of new restaurants or the development or acquisition of new dining concepts, weather conditions, risks associated with Darden's plans to expand Darden's newer concepts Bahama Breeze and Seasons 52, our ability to combine and integrate the business of RARE Hospitality International, Inc., achieve synergies and develop new LongHorn Steakhouse and The Capital Grille restaurants, risks associated with incurring substantial additional debt, a failure of our internal controls over financial reporting, disruptions in the financial markets, possible impairment of goodwill or other assets, volatility in the market value of our derivatives and other factors and uncertainties discussed from time to time in reports filed by Darden with the Securities and Exchange Commission.
In addition to U.S. generally accepted accounting principles (GAAP) reporting, as previously disclosed herein, Darden has presented its adjusted fourth quarter diluted net earnings per share results from continuing operations and consolidated results from operations for fiscal 2009, which exclude the impact of integration costs and purchase accounting adjustments and an additional 53rd week of operations. Darden believes this adjusted information is useful for comparison to our consolidated results from continuing operations for the fourth quarter of fiscal 2008 and fiscal year ended May 25, 2008, and has therefore chosen to provide this information to investors. This non-GAAP earnings information should be viewed in addition to, and not in lieu of, our diluted net earnings per share results as calculated in accordance with GAAP.
DARDEN RESTAURANTS, INC.
                       NUMBER OF RESTAURANTS

             5/31/09                                      5/25/08
             -------                                      -------
                661     Red Lobster USA                      651
                 29     Red Lobster Canada                    29
                ---     ------------------                   ---
                690     Total Red Lobster                    680

                685     Olive Garden USA                     647
                  6     Olive Garden Canada                    6
                ---     -------------------                  ---
                691     Total Olive Garden                   653

                321     LongHorn Steakhouse                  305

                 37     The Capital Grille                    32

                 24     Bahama Breeze                         23

                  8     Seasons 52                             7

                  2     Other                                  2
                  -                                            -

              1,773     Total Restaurants                  1,702

DARDEN RESTAURANTS, INC.
                    FOURTH QUARTER FY 2009 FINANCIAL HIGHLIGHTS
                       (In millions, except per share data)
                                  (Unaudited)


                  14 Weeks      13 Weeks      53 Weeks        52 Weeks
                   Ended         Ended         Ended           Ended

                 5/31/2009      5/25/2008     5/31/2009       5/25/2008
                 ---------      ---------     ---------       ---------

    Sales         $1,975.5       $1,825.5       $7,217.5       $6,626.5

    Earnings from
     continuing
     operations     $122.8         $103.3         $371.8         $369.5
    Earnings
     (losses)
     from
     discontinued
     operations       $0.2          ($1.5)          $0.4           $7.7
    Net earnings    $123.0         $101.8         $372.2         $377.2


    Basic net
     earnings per
     share:
      Earnings from
       continuing
       operations    $0.89          $0.74          $2.71          $2.63
      Earnings
       (losses)
       from
       discontinued
       operations       --         ($0.01)            --          $0.06
      Net earnings   $0.89          $0.73          $2.71          $2.69

    Diluted net
     earnings per
     share:
      Earnings from
       continuing
       operations    $0.87          $0.72          $2.65          $2.55
      Earnings
       (losses)
       from
       discontinued
       operations       --         ($0.01)            --          $0.05
      Net earnings   $0.87          $0.71          $2.65          $2.60


    Average number
     of common
     shares
     outstanding:
      Basic          137.7          139.1          137.4          140.4
      Diluted        140.8          143.2          140.4          145.1

DARDEN RESTAURANTS, INC.
                          CONSOLIDATED STATEMENTS OF EARNINGS
                         (In millions, except per share data)
                                      (Unaudited)

                            14 Weeks      13 Weeks      53 Weeks    52 Weeks
                             Ended         Ended         Ended       Ended

                             5/31/09       5/25/08       5/31/09    5/25/08
                             -------       -------       -------    -------
    Sales                   $1,975.5      $1,825.5      $7,217.5   $6,626.5
    Costs and expenses:
     Cost of sales:
      Food and beverage        588.7         559.7       2,200.3    1,996.2
      Restaurant labor         632.9         583.2       2,308.2    2,124.7
      Restaurant expenses      286.9         275.8       1,128.4    1,017.8
                             -------       -------       -------    -------
       Total cost of
        sales (1)           $1,508.5      $1,418.7      $5,636.9   $5,138.7
     Selling, general and
      administrative           193.3         165.5         665.6      641.7
     Depreciation and
      amortization              72.6          68.1         283.1      245.7
     Interest, net              26.7          26.6         107.4       85.7
     Asset impairment, net       7.3             -          12.0          -
                             -------       -------       -------    -------
       Total costs and
        expenses            $1,808.4      $1,678.9      $6,705.0   $6,111.8
    Earnings before
     income taxes              167.1         146.6         512.5      514.7
    Income taxes               (44.3)        (43.3)       (140.7)    (145.2)
                             -------       -------       -------    -------
    Earnings from
     continuing
     operations               $122.8        $103.3        $371.8     $369.5
    Earnings (losses)
     from discontinued
     operations, net of
     tax expense (benefit)
     of $0.1, ($1.8), $0.2,
     and $3.0, Respectively      0.2          (1.5)          0.4        7.7
                              ------        ------        ------     ------
    Net earnings              $123.0        $101.8        $372.2     $377.2
                              ======        ======        ======     ======


    Basic net earnings per
     share:
     Earnings from
      continuing
      operations               $0.89         $0.74         $2.71      $2.63
     Earnings (losses)
      from discontinued
      operations                  --        ($0.01)           --      $0.06
     Net earnings              $0.89         $0.73         $2.71      $2.69

    Diluted net earnings per
     share:
     Earnings from continuing
      operations               $0.87         $0.72         $2.65      $2.55
     Earnings (losses) from
      discontinued operations     --        ($0.01)           --      $0.05
     Net earnings              $0.87         $0.71         $2.65      $2.60

    Average number of common
     shares outstanding:
     Basic                    137.7         139.1         137.4      140.4
     Diluted                  140.8         143.2         140.4      145.1

    (1) Excludes restaurant
     depreciation and
     amortization as follows:  68.6          63.8         267.1      230.0

DARDEN RESTAURANTS, INC.
                            CONSOLIDATED BALANCE SHEETS
                                 (In millions)


                                                      5/31/09    5/25/08
                                                      -------    -------
    ASSETS                                          (Unaudited)
    Current assets:
     Cash and cash equivalents                          $62.9      $43.2
     Receivables, net                                    37.1       69.5
     Inventories                                        247.0      216.7
     Prepaid income taxes                                53.2        4.9
     Prepaid expenses and other current assets           44.2       41.8
     Deferred income taxes                              110.4       91.8
                                                     --------   --------
      Total current assets                             $554.8     $467.9
    Land, buildings and equipment, net                3,306.7    3,066.0
    Goodwill                                            518.7      519.9
    Trademarks                                          454.4      455.0
    Other assets                                        190.6      221.8
                                                     --------   --------
      Total assets                                   $5,025.2   $4,730.6
                                                     ========   ========

    LIABILITIES AND STOCKHOLDERS' EQUITY
    Current liabilities:
     Accounts payable                                  $237.0     $245.1
     Short-term debt                                    150.0      178.4
     Accrued payroll                                    138.3      129.3
     Accrued income taxes                                  --        2.4
     Other accrued taxes                                 60.2       55.4
     Unearned revenues                                  138.3      160.5
     Other current liabilities                          372.3      365.1
                                                     --------   --------
      Total current liabilities                      $1,096.1   $1,136.2
    Long-term debt, less current portion              1,632.3    1,634.3
    Deferred income taxes                               297.0      197.6
    Deferred rent                                       154.6      139.0
    Obligations under capital leases, net
     of current installments                             58.9       59.9
    Other liabilities                                   180.3      154.5
                                                     --------   --------
      Total liabilities                              $3,419.2   $3,321.5
                                                     ========   ========

    Stockholders' equity:
     Common stock and surplus                        $2,183.1   $2,074.9
     Retained earnings                                2,357.4    2,096.0
     Treasury stock                                  (2,864.2)  (2,724.0)
     Accumulated other comprehensive income (loss)      (57.2)     (20.7)
     Unearned compensation                              (13.0)     (17.0)
     Officer notes receivable                            (0.1)      (0.1)
                                                     --------   --------
      Total stockholders' equity                     $1,606.0   $1,409.1
                                                     --------   --------
      Total liabilities and stockholders' equity     $5,025.2   $4,730.6
                                                     ========   ========

SOURCE Darden Restaurants Inc.: Financial

Sunday, September 27, 2009

Devon Energy Reports Second-Quarter 2009 Results

Devon Energy Reports Second-Quarter 2009 Results

 
FINANCIAL TABLES
PRODUCTION (net of
      royalties)                   Quarter Ended         Six Months Ended
     Excludes discontinued            June 30,              June 30,
      operations                    ------------          ------------
                                   2009      2008        2009      2008
                                   ----      ----        ----      ----
     Total Period Production
     -----------------------
     Natural Gas (Bcf)
        U.S. Onshore              183.2     162.3       364.2     314.8
        U.S. Offshore              10.5      14.2        21.3      32.5
                                   ----      ----        ----      ----
        Total U.S.                193.7     176.5       385.5     347.3
        Canada                     60.1      53.0       112.8     104.7
        International               0.3       0.4         0.6       1.0
        -------------               ---       ---         ---       ---
        Total Natural Gas         254.1     229.9       498.9     453.0
        -----------------         -----     -----       -----     -----
     Oil (MMBbls)
        U.S. Onshore                2.9       2.8         5.9       5.7
        U.S. Offshore               1.2       1.8         2.3       3.6
                                    ---       ---         ---       ---
        Total U.S.                  4.1       4.6         8.2       9.3
        Canada                      6.6       5.3        12.9       9.9
        International               4.7       3.3         7.9       8.1
        -------------               ---       ---         ---       ---
        Total Oil                  15.4      13.2        29.0      27.3
        -------------              ----      ----        ----      ----
     Natural Gas Liquids (MMBbls)
        U.S. Onshore                6.4       5.8        12.6      11.6
        U.S. Offshore               0.2       0.2         0.4       0.4
                                    ---       ---         ---       ---
        Total U.S.                  6.6       6.0        13.0      12.0
        Canada                      1.0       1.0         2.0       1.9
        International                 -         -           -         -
        -------------               ---       ---         ---       ---
        Total Natural Gas
         Liquids                    7.6       7.0        15.0      13.9
        -----------------           ---       ---        ----      ----
     Oil Equivalent (MMBoe)
        U.S. Onshore               39.9      35.7        79.2      69.7
        U.S. Offshore               3.1       4.4         6.2       9.4
                                    ---       ---         ---       ---
        Total U.S.                 43.0      40.1        85.4      79.1
        Canada                     17.6      15.1        33.7      29.4
        International               4.8       3.3         8.0       8.3
        -------------               ---       ---         ---       ---
        Total Oil
         Equivalent                65.4      58.5       127.1     116.8
         -------------             ----      ----       -----     -----
     Average Daily Production
     ------------------------
     Natural Gas (MMcf)
        U.S. Onshore            2,013.1   1,783.0     2,012.4   1,729.7
        U.S. Offshore             115.5     156.1       117.4     178.7
                                  -----     -----       -----     -----
        Total U.S.              2,128.6   1,939.1     2,129.8   1,908.4
        Canada                    660.2     582.6       623.0     575.0
        International               3.2       4.8         3.3       5.4
        -------------               ---       ---         ---       ---
        Total Natural Gas       2,792.0   2,526.5     2,756.1   2,488.8
        -----------------       -------   -------     -------   -------
     Oil (MBbls)
        U.S. Onshore               32.0      30.9        32.5      31.0
        U.S. Offshore              13.0      19.9        12.5      19.9
                                   ----      ----        ----      ----
        Total U.S.                 45.0      50.8        45.0      50.9
        Canada                     72.1      58.0        71.3      54.7
        International              52.3      35.8        43.4      44.6
        -------------              ----      ----        ----      ----
        Total Oil                 169.4     144.6       159.7     150.2
        ---------                 -----     -----       -----     -----
     Natural Gas Liquids
      (MBbls)
        U.S. Onshore               70.8      64.1        69.7      63.7
        U.S. Offshore               2.0       2.1         2.2       2.0
                                    ---       ---         ---       ---
        Total U.S.                 72.8      66.2        71.9      65.7
        Canada                     11.1      10.7        10.8      10.8
        International                 -         -           -         -
        -------------               ---       ---         ---       ---
        Total Natural Gas
         Liquids                   83.9      76.9        82.7      76.5
        -----------------          ----      ----        ----      ----
     Oil Equivalent (MBoe)
        U.S. Onshore              438.2     392.2       437.6     382.9
        U.S. Offshore              34.2      48.0        34.3      51.7
                                   ----      ----        ----      ----
        Total U.S.                472.4     440.2       471.9     434.6
        Canada                    193.3     165.8       185.9     161.3
        International              52.8      36.6        43.9      45.6
        -------------              ----      ----        ----      ----
        Total Oil Equivalent      718.5     642.6       701.7     641.5
        -----------------         -----     -----       -----     -----




     BENCHMARK PRICES                 Quarter Ended   Six Months Ended
      (average prices)                   June 30,          June 30,
                                      -------------     -------------
                                      2009     2008     2009     2008
                                      ----     ----     ----     ----
     Natural Gas ($/Mcf) -
      Henry Hub                       $3.51   $10.94    $4.21    $9.49
     Oil ($/Bbl) - West Texas
      Intermediate
      (Cushing)                      $59.83  $124.28   $51.51  $110.98
     -------------------------------- -----  -------   ------  -------

     REALIZED PRICES
     (excludes the effects of
      unrealized gains and
      losses from hedging)

     Quarter Ended June 30, 2009      Oil      Gas     NGLs     Total
                                     (Per     (Per     (Per     (Per
                                      Bbl)     Mcf)     Bbl)     Boe)
                                     ------   ------   ------   ------
     U.S. Onshore                    $54.66    $2.75   $20.81   $19.98
     U.S. Offshore                   $56.44    $3.76   $23.69   $35.49
     Total U.S.                      $55.18    $2.81   $20.89   $21.10
     Canada                          $48.14    $3.25   $30.99   $30.85
     International                   $56.03    $4.24       $-   $55.71
     -------------                   ------    -----      ---   ------
     Realized price without hedges   $52.44    $2.91   $22.24   $26.27
     Cash settlements                    $-    $0.45       $-    $1.75
     ----------------                   ---    -----      ---    -----
     Realized price, including cash
      settlements                    $52.44    $3.36   $22.24   $28.02
     ------------------------------  ------    -----   ------   ------


     Quarter Ended June 30, 2008      Oil      Gas     NGLs     Total
                                     (Per     (Per     (Per     (Per
                                      Bbl)     Mcf)     Bbl)     Boe)
                                    -------  -------  -------  -------
     U.S. Onshore                   $120.69    $9.40   $50.56   $60.51
     U.S. Offshore                  $125.24   $11.43   $53.63   $91.38
     Total U.S.                     $122.47    $9.56   $50.66   $63.88
     Canada                          $94.35    $9.76   $75.10   $72.14
     International                  $119.87   $11.00       $-  $118.70
     ------------------             -------   ------      ---  -------
     Realized price without hedges  $110.56    $9.61   $54.08   $69.14
     Cash settlements                $(0.01)  $(1.32)      $-   $(5.18)
     ----------------               -------  -------      ---  -------
     Realized price, including cash
      settlements                   $110.55    $8.29   $54.08   $63.96
     ------------------------------ -------    -----   ------   ------

     Six Months Ended June 30, 2009   Oil      Gas       NGLs    Total
                                     (Per     (Per      (Per    (Per
                                      Bbl)     Mcf)      Bbl)    Boe)
                                     ------   ------    ------  ------
     U.S. Onshore                    $44.67    $3.09    $19.16  $20.57
     U.S. Offshore                   $49.69    $4.46    $21.96  $34.85
     Total U.S.                      $46.07    $3.16    $19.24  $21.61
     Canada                          $38.19    $3.82    $28.52  $29.11
     International                   $50.10    $3.85        $-  $49.76
     ------------------------------- ------    -----        --  ------
     Realized price without hedges   $43.65    $3.31    $20.45  $25.36
     Cash settlements                    $-    $0.47        $-   $1.83
     ----------------                   ---    -----       ---   -----
     Realized price, including cash
      settlements                    $43.65    $3.78    $20.45  $27.19
     ------------------------------  ------    -----    ------  ------

     Six Months Ended June 30, 2008   Oil      Gas      NGLs     Total
                                     (Per     (Per     (Per     (Per
                                      Bbl)     Mcf)     Bbl)     Boe)
                                     -----     -----   ------   ------
     U.S. Onshore                   $107.15    $8.26   $47.65   $53.91
     U.S. Offshore                  $112.07    $9.94   $51.77   $79.52
     Total U.S.                     $109.08    $8.42   $47.78   $56.95
     Canada                          $84.16    $8.66   $68.86   $64.01
     International                  $105.63    $9.56       $-  $104.68
     ---------------                -------    -----      ---  -------
     Realized price without hedges   $98.98    $8.48   $50.76   $62.12
     Cash settlements                    $-   $(0.69)      $-   $(2.67)
     ----------------                   ---   ------      ---   ------
     Realized price, including cash
      settlements                    $98.98    $7.79   $50.76   $59.45
     ------------------------------  ------    -----   ------   ------


     CONSOLIDATED STATEMENTS OF
      OPERATIONS
      (in millions, except per          Quarter Ended  Six Months Ended
       share amounts)                      June 30,        June 30,
                                         -----------     ------------
                                         2009   2008     2009    2008
                                         ----   ----     ----    ----
     Revenues
     --------
       Oil sales                         $808  $1,455   $1,262  $2,705
       Gas sales                          740   2,210    1,653   3,840
       NGL sales                          170     379      306     707
       Net gain (loss) on oil and gas
        derivative financial
        instruments                        13  (1,215)     167  (2,003)
       Marketing and midstream
        revenues                          359     719      730   1,274
       -----------------------            ---     ---      ---   -----
            Total revenues              2,090   3,548    4,118   6,523
       -----------------------          -----   -----    -----   -----
     Expenses and other income, net
     ------------------------------
       Lease operating expenses           510     537    1,034   1,043
       Production taxes                    47     176       89     310
       Marketing and midstream
        operating costs and expenses      234     515      463     897
       Depreciation, depletion and
        amortization of oil and gas
        properties                        494     762    1,093   1,499
       Depreciation and amortization
        of non-oil and gas properties      74      62      144     119
       Accretion of asset retirement
        obligation                         24      22       48      44
       General and administrative
        expenses                          182     180      348     328
       Interest expense                    90      90      173     192
       Change in fair value of other
        financial instruments             (10)    (40)     (15)    (24)
       Reduction of carrying value of
        oil and gas properties              -       -    6,516       -
       Other expense (income), net         20     (17)      27     (38)
       ---------------------------        ---     ---      ---     ---
            Total expenses and other
             income, net                1,665   2,287    9,920   4,370
       -----------------------------    -----   -----    -----   -----
     Earnings (loss) from continuing
      operations before income taxes      425   1,261   (5,802)  2,153
     -------------------------------      ---   -----  -------   -----
     Income tax expense (benefit)
     ---------------------------
       Current                             51     414       53     517
       Deferred                            77     253   (2,194)    391
       --------                            --     ---  -------     ---
            Total income tax expense
             (benefit)                    128     667   (2,141)    908
       -----------------------------      ---     ---  -------     ---
     Earnings (loss) from continuing
      operations                          297     594   (3,661)  1,245
     -------------------------------      ---     ---  -------   -----
     Discontinued operations
     -----------------------
       Earnings from discontinued
        operations before income taxes     17     851       16   1,040
       Income tax expense                   -     144        -     235
       ------------------                 ---     ---      ---     ---
            Earnings from discontinuing
             operations                    17     707       16     805
       --------------------------------   ---     ---      ---     ---
     Net earnings (loss)                  314   1,301   (3,645)  2,050
     Preferred stock dividends              -       3        -       5
     -------------------------            ---     ---      ---     ---
     Net earnings (loss) applicable
      to common stockholders             $314  $1,298  $(3,645) $2,045
     ------------------------------      ----  ------  -------  ------

     Basic net earnings (loss) per
      share
       Earnings (loss) from continuing
        operations                      $0.67   $1.33   $(8.25)  $2.80
       Earnings from discontinued
        operations                      $0.04   $1.58    $0.04   $1.80
       --------------------------       -----   -----    -----   -----
       Net earnings (loss)              $0.71   $2.91   $(8.21)  $4.60
       ------------------               -----   -----  -------   -----

     Diluted net earnings (loss) per
      share
       Earnings (loss) from continuing
        operations                      $0.66   $1.31   $(8.25)  $2.76
       Earnings from discontinued
        operations                      $0.04   $1.57    $0.04   $1.79
       --------------------------       -----   -----    -----   -----
       Net earnings (loss)              $0.70   $2.88   $(8.21)  $4.55
       ------------------               -----   -----  -------   -----

     CONSOLIDATED BALANCE SHEETS
      (in millions)                                 June 30,  December 31,
                                                       2009       2008
                                                       ----       ----
     Assets                                                     (Audited)
     ------                                                     ---------
     Current assets
     --------------
       Cash and cash equivalents                        $648        $379
       Accounts receivable                             1,318       1,412
       Income taxes receivable                            27         334
       Derivative financial instruments, at fair
        value                                            226         282
       Other current assets                              358         277
       -----------------------                           ---         ---
          Total current assets                         2,577       2,684
       -----------------------                         -----       -----
     Property and equipment, at cost, based on
      the full cost method of accounting for oil
      and gas properties ($4,298 and $4,551
      excluded from amortization in 2009 and 2008,
      respectively)                                   59,086      55,664
       Less accumulated depreciation, depletion
        and amortization                              40,999      32,683
       ----------------------------------------       ------      ------
       Property and equipment, net                    18,087      22,981
       ---------------------------                    ------      ------
     Goodwill                                          5,710       5,579
     Other long-term assets, including $180
      million and $199 million at fair value
      in 2009 and 2008, respectively                     683         664
      ------------------------------                     ---         ---
     Total Assets                                    $27,057     $31,908
     ------------                                    -------     -------
     Liabilities and Stockholders' Equity
     ------------------------------------
     Current liabilities
     -------------------
       Accounts payable - trade                       $1,074      $1,825
       Revenues and royalties due to others              377         496
       Short-term debt                                 1,508         180
       Current portion of asset retirement
        obligation, at fair value                        175         138
       Accrued expenses and other current
        liabilities                                      358         496
       ----------------------------------                ---         ---
          Total current liabilities                    3,492       3,135
       ----------------------------------              -----       -----
     Long-term debt                                    5,849       5,661
     Asset retirement obligation, at fair value        1,411       1,347
     Other long-term liabilities                       1,036       1,026
     Deferred income taxes                             1,587       3,679
     ---------------------                             -----       -----
     Stockholders' equity
     --------------------
       Common stock                                       44          44
       Additional paid-in capital                      6,363       6,257
       Retained earnings                               6,589      10,376
       Accumulated other comprehensive income            686         383
       --------------------------------------            ---         ---
     Total Stockholders' Equity                       13,682      17,060
     --------------------------                       ------      ------
     Total Liabilities and Stockholders' Equity      $27,057     $31,908
     ------------------------------------------      -------     -------
     Common Shares Outstanding                           444         444
     -------------------------                           ---         ---

     CONSOLIDATED STATEMENTS OF CASH FLOWS
      (in millions)                                  Six Months Ended June 30,
                                                     -------------------------
                                                          2009      2008
     Cash Flows From Operating Activities                 ----      ----
     ------------------------------------
       Net (loss) earnings                              $(3,645)   $2,050
       Earnings from discontinued
        operations, net of tax                              (16)     (805)
       Adjustments to reconcile (loss)
        earnings from continuing
        operations to net cash provided by
        operating activities:
            Depreciation, depletion and
             amortization                                 1,237     1,618
            Deferred income tax (benefit)
             expense                                     (2,194)      391
            Reduction of carrying value of oil
             and gas properties                           6,516         -
            Net unrealized loss on oil and gas
             derivative financial instruments                65     1,692
            Other noncash charges                           134       122
            Net increase in working capital                 (89)     (132)
            Decrease (increase) in long-term
             other assets                                    43       (37)
            Increase in long-term other
             liabilities                                     19       181
       --------------------------------                     ---       ---
       Cash provided by operating
        activities - continuing operations                2,070     5,080
       Cash provided by operating
        activities - discontinued
        operations                                            7       106
       --------------------------                           ---       ---
     Net cash provided by operating
      activities                                         $2,077    $5,186
     ------------------------------                      ------    ------

     Cash Flows From Investing Activities
     ------------------------------------
       Proceeds from sales of property and
        equipment                                             2       108
       Capital expenditures                              (3,201)   (3,870)
       Purchases of short-term investments                    -       (50)
       Sales of long-term and short-term
        investments                                           4       295
       -----------------------------------                  ---       ---
       Cash used in investing activities -
        continuing operations                            (3,195)   (3,517)
       Cash provided by investing
        activities - discontinued
        operations                                            2     1,712
       --------------------------                           ---     -----
     Net cash used in investing activities              $(3,193)  $(1,805)
     -------------------------------------              -------   -------

     Cash Flows From Financing Activities
     ------------------------------------
       Proceeds from borrowing of
        long-term debt, net of issuance
        costs                                             1,187         -
       Credit facility repayments                             -    (3,070)
       Credit facility borrowings                             -     1,620
       Net commercial paper borrowings
        (repayments)                                        325    (1,004)
       Debt repayments                                       (1)      (47)
       Redemption of preferred stock                          -      (150)
       Proceeds from stock option
        exercises                                             9       104
       Repurchases of common stock                            -      (252)
       Dividends paid on common and
        preferred stock                                    (142)     (146)
       Excess tax benefits related to
        share-based compensation                              5        55
     ------------------------------                         ---       ---
     Net cash provided by (used in)
      financing activities                               $1,383   $(2,890)
     -------------------------------                     ------   -------

     Effect of exchange rate changes on cash                  5       (19)
     -------------------------------                        ---       ---
     Net increase in cash and cash
      equivalents                                           272       472
     Cash and cash equivalents at beginning
      of period (including assets held for sale)            384     1,373
     -------------------------------                        ---     -----
     Cash and cash equivalents at end of
      period (including assets held for
      sale)                                                $656    $1,845
     ===================================                   ====    ======


     DRILLING ACTIVITY                    Quarter Ended     Six Months Ended
                                             June 30,            June 30,
                                             --------            --------
                                          2009       2008     2009     2008
                                          ----       ----     ----     ----
     Exploration Wells Drilled
     -------------------------
         U.S.                                2          8        9       17
         Canada                              7          7       29       58
         International                       -          1        1        7
         -------------                     ---        ---      ---      ---
         Total                               9         16       39       82
         -----                             ---        ---      ---      ---
     Exploration Wells Success Rate
     ------------------------------
         U.S.                               50%        88%      78%      71%
         Canada                            100%        86%     100%      95%
         International                       -          0%       0%       0%
         -------------                     ---        ---      ---      ---
         Total                              89%        81%      92%      82%
         -----                             ---        ---      ---      ---
     Development Wells Drilled
     -------------------------
         U.S.                              160        405      454      777
         Canada                             22         61      143      259
         International                       7         12       13       22
         -------------                     ---        ---      ---      ---
         Total                             189        478      610    1,058
         -----                             ---        ---      ---    -----
     Development Wells Success Rate
     ------------------------------
         U.S.                              100%        98%      99%      98%
         Canada                            100%       100%      99%     100%
         International                     100%        92%     100%      91%
         -------------                     ---        ---      ---      ---
         Total                             100%        98%      99%      98%
         -----                             ---        ---      ---      ---
     Total Wells Drilled
     -------------------
         U.S.                              162        413      463      794
         Canada                             29         68      172      317
         International                       7         13       14       29
         -------------                     ---        ---      ---      ---
         Total                             198        494      649    1,140
         -----                             ---        ---      ---    -----
     Total Wells Success Rate
     ------------------------
         U.S.                               99%        98%      99%      98%
         Canada                            100%        99%      99%      99%
         International                     100%        85%      93%      69%
         -------------                     ---        ---      ---      ---
         Total                              99%        98%      99%      97%
         -----                             ---        ---      ---      ---

                                                                  June 30,
                                                               -------------
                                                               2009     2008
                                                               ----     ----
     Number of Company Operated Rigs Running
     ---------------------------------------
       U.S.                                                      23       79
       Canada                                                     1       12
       International                                              -        1
       -------------                                            ---      ---
       Total                                                     24       92
       -----                                                    ---      ---

     CAPITAL EXPENDITURES (in millions)
     Quarter Ended June 30,
      2009
                               U.S.     U.S.
                             Onshore  Offshore  Canada International   Total
                            --------- --------- ------ -------------   -----
     Capital Expenditures
     --------------------
       Exploration                $25     31        19       53         $128
       Development                409    119       149       43          720
       -----------                ---    ---       ---       --          ---
       Exploration and
        development capital      $434    150       168       96         $848
       Capitalized G&A                                                   104
       Capitalized interest                                               21
       Discontinued
        operations                                                         -
       Midstream capital                                                  62
       Other capital                                                      24
       -------------                                                      --
     Total Capital
      Expenditures                                                    $1,059
     -------------                                                    ------



     CAPITAL EXPENDITURES (in millions)
      Six Months Ended June 30,
       2009
                               U.S.     U.S.
                             Onshore  Offshore  Canada International   Total
                            --------- --------- ------ -------------   -----
     Capital Expenditures
     --------------------
       Exploration                $50    114        69      109         $342
       Development              1,130    238       379       60        1,807
       -----------              -----    ---       ---       --        -----
       Exploration and
        development capital    $1,180    352       448      169       $2,149
       Capitalized G&A                                                   208
       Capitalized interest                                               46
       Discontinued
        operations                                                         4
       Midstream capital                                                 150
       Other capital                                                      44
       -------------                                                      --
     Total Capital
      Expenditures                                                    $2,601
     -------------                                                    ------



    NON-GAAP FINANCIAL MEASURES

    The United States Securities and Exchange Commission has adopted
    disclosure requirements for public companies such as Devon concerning Non-
    GAAP financial measures. (GAAP refers to generally accepted accounting
    principles.) The company must reconcile the Non-GAAP financial measure to
    related GAAP information. Cash flow before balance sheet changes is a Non-
    GAAP financial measure. Devon believes cash flow before balance sheet
    changes is relevant because it is a measure of cash available to fund the
    company's capital expenditures, dividends and to service its debt. Cash
    flow before balance sheet changes is also used by certain securities
    analysts as a measure of Devon's financial results.


     RECONCILIATION TO GAAP INFORMATION
      (in millions)                          Quarter Ended   Six Months Ended
                                                June 30,          June 30,
                                            ----------------    ------------
                                            2009        2008    2009    2008
                                            ----        ----    ----    ----
     Net Cash Provided By Operating
      Activities (GAAP)                     $1,030     $2,931  $2,077  $5,186
     ------------------------------         ------     ------  ------  ------
       Changes in assets and liabilities -
        continuing operations                   81       (365)     27       2
       Changes in assets and liabilities -
        discontinued operations                 (2)       124      (7)     61
       -----------------------------------     ---        ---     ---     ---
     Cash flow before balance sheet changes
      (Non-GAAP)                            $1,109     $2,690  $2,097  $5,249
     -------------------------------------- ------     ------  ------  ------


    Devon believes that using net debt for the calculation of "net debt to
    adjusted capitalization" provides a better measure than using debt. Devon
    defines net debt as debt less cash and cash equivalents. Devon believes
    that because cash can be used to repay indebtedness, netting cash and cash
    equivalents against debt provides a clearer picture of the future demands
    on cash to repay debt.



     RECONCILIATION TO GAAP INFORMATION
      (in millions)                                           June 30,
                                                         ------------------
                                                         2009          2008
                                                         ----          ----
     Total debt (GAAP)                                  $7,357        $5,450
     Adjustments:
       Cash and cash equivalents                           648         1,838
       --------------------------                          ---         -----
       Net Debt (Non-GAAP)                              $6,709        $3,612
       --------------------------                       ------        ------

     Total debt                                         $7,357        $5,450
     Stockholders' equity                               13,682        23,433
       --------------------------                       ------        ------
       Total Capitalization (GAAP)                     $21,039       $28,883
       --------------------------                      -------       -------

     Net debt                                           $6,709        $3,612
     Stockholders' equity                               13,682        23,433
       --------------------------                       ------        ------
       Adjusted Capitalization (Non-GAAP)              $20,391       $27,045
       --------------------------                      -------       -------



SOURCE  Devon Energy Corporation

Saturday, September 26, 2009

KB Home Reports Third Quarter 2009 Financial Results






KB Home Reports Third Quarter 2009 Financial Results


FINANCIAL TABLES
                                                                                                         KB HOME
CONSOLIDATED STATEMENTS OF OPERATIONS
For the Nine Months and Three Months Ended August 31, 2009 and 2008
(In Thousands, Except Per Share Amounts - Unaudited)




























































Nine Months





Three Months







2009








2008







2009








2008




























Total revenues





$
1,150,282







$
2,114,899






$
458,451







$
681,610




























Homebuilding:


























Revenues





$
1,145,014







$
2,107,517






$
456,348







$
679,115

Costs and expenses






(1,299,990
)







(2,726,697
)






(498,453
)







(786,943
)



























Operating loss






(154,976
)







(619,180
)






(42,105
)







(107,828
)



























Interest income






6,410








29,240







1,131








6,686

Loss on early redemption/interest expense, net of amounts capitalized






(35,502
)







(10,388
)






(15,379
)







(10,388
)
Equity in loss of unconsolidated joint ventures






(47,811
)







(91,564
)






(26,315
)







(46,203
)



























Homebuilding pretax loss






(231,879
)







(691,892
)






(82,668
)







(157,733
)



























Financial services:


























Revenues






5,268








7,382







2,103








2,495

Expenses






(2,569
)







(3,317
)






(915
)







(1,085
)
Equity in income of unconsolidated joint venture






8,977








12,880







4,432








4,578




























Financial services pretax income






11,676








16,945







5,620








5,988




























Total pretax loss






(220,203
)







(674,947
)






(77,048
)







(151,745
)
Income tax benefit






17,700








6,100







11,000








7,000




























Net loss





$
(202,503
)






$
(668,847
)





$
(66,048
)






$
(144,745
)



























Basic and diluted loss per share





$
(2.64
)






$
(8.63
)





$
(.87
)






$
(1.87
)



























Basic and diluted average shares outstanding






76,656








77,464







76,329








77,565


KB HOME
CONSOLIDATED BALANCE SHEETS
(In Thousands - Unaudited)





























August 31,









November 30,









2009









2008




















Assets







































Homebuilding:



















Cash and cash equivalents








$
953,510









$
1,135,399
Restricted cash









104,180










115,404
Receivables









137,836










357,719
Inventories









1,911,317










2,106,716
Investments in unconsolidated joint ventures









172,147










177,649
Other assets









87,814










99,261










3,366,804










3,992,148




















Financial services









26,480










52,152




















Total assets








$
3,393,284









$
4,044,300








































Liabilities and stockholders' equity







































Homebuilding:



















Accounts payable








$
427,463









$
541,294
Accrued expenses and other liabilities









528,683










721,397
Mortgages and notes payable









1,812,839










1,941,537










2,768,985










3,204,228




















Financial services









10,787










9,467




















Stockholders' equity









613,512










830,605




















Total liabilities and stockholders' equity








$
3,393,284









$
4,044,300

KB HOME
SUPPLEMENTAL INFORMATION
For the Nine Months and Three Months Ended August 31, 2009 and 2008
(In Thousands - Unaudited)































Nine Months





Three Months
Homebuilding revenues:




2009







2008






2009







2008



























Housing




$
1,139,472







$
2,031,725






$
454,212







$
668,292

Land





5,542








75,792







2,136








10,823



























Total




$
1,145,014







$
2,107,517






$
456,348







$
679,115


























































Nine Months





Three Months
Costs and expenses:




2009







2008






2009







2008



























Construction and land costs

























Housing




$
1,066,882







$
2,162,558






$
404,006







$
642,467

Land





15,461








159,655







10,569








11,265

Subtotal





1,082,343








2,322,213







414,575








653,732

Selling, general and administrative expenses





217,647








379,914







83,878








133,211

Goodwill impairment





-








24,570







-








-



























Total




$
1,299,990







$
2,726,697






$
498,453







$
786,943


























































Nine Months





Three Months
Loss on early redemption/interest expense:




2009







2008






2009







2008



























Interest incurred




$
87,192







$
112,641






$
29,915







$
35,736

Loss on early redemption of debt





976








10,388







976








10,388

Interest capitalized





(52,666
)







(112,641
)






(15,512
)







(35,736
)


























Total




$
35,502







$
10,388






$
15,379







$
10,388


























































Nine Months





Three Months
Other information:




2009







2008






2009







2008



























Depreciation and amortization




$
5,354







$
10,484






$
1,752







$
4,143

Amortization of previously capitalized interest





78,832








86,258







35,460








31,360


KB HOME
SUPPLEMENTAL INFORMATION
For the Nine Months and Three Months Ended August 31, 2009 and 2008
(Unaudited)































Nine Months





Three Months
Average sales price:




2009






2008





2009






2008


























West Coast




$
311,700






$
359,100





$
306,500






$
353,800
Southwest





177,000







233,700






161,800







224,600
Central





157,700







173,300






148,900







180,900
Southeast





173,400







211,100






172,600







202,300


























Total




$
209,200






$
238,300





$
202,800






$
239,700

























































Nine Months





Three Months
Homes delivered:




2009






2008





2009






2008


























West Coast





1,589







1,948






669







731
Southwest





822







1,699






314







425
Central





1,755







2,507






783







745
Southeast





1,280







2,372






474







887


























Total





5,446







8,526






2,240







2,788




















































Unconsolidated joint ventures





115







194






37







45

























































Nine Months





Three Months
Net orders:




2009






2008





2009






2008


























West Coast





1,978







1,877






591







361
Southwest





936







1,228






355







282
Central





2,478







1,701






808







506
Southeast





1,503







2,172






404







180


























Total





6,895







6,978






2,158







1,329




















































Unconsolidated joint ventures





90







218






17







39

























































August 31, 2009





August 31, 2008
Backlog data:




Backlog Homes






Backlog Value





Backlog Homes






Backlog Value
(Dollars in thousands)

























West Coast





970






$
293,329






1,119






$
391,525
Southwest





462







75,439






835







190,279
Central





1,444







218,430






1,205







230,154
Southeast





846







146,896






1,615







321,321


























Total





3,722






$
734,094






4,774






$
1,133,279




















































Unconsolidated joint ventures





42






$
15,456






233






$
136,918