DEVON ENERGY CORP /OK/
10-Q, 1996-08-14
CRUDE PETROLEUM & NATURAL GAS
Previous: KEY PRODUCTION CO INC, 10-Q, 1996-08-14
Next: RESORT INCOME INVESTORS INC, NT 10-Q, 1996-08-14




                SECURITIES AND EXCHANGE COMMISSION

                     Washington, D.C.  20549


                            FORM 10-Q

(Mark One)
  X      Quarterly Report Pursuant to Section 13 or 15(d)
              of the Securities Exchange Act of 1934

                                OR

        Transition Report Pursuant to Section 13 or 15(d)
              of the Securities Exchange Act of 1934

                 For Quarter Ended June 30, 1996
                   Commission File No. 1-10067


                     DEVON ENERGY CORPORATION
      (Exact Name of Registrant as Specified in its Charter)



          Oklahoma                                73-1474008
   (State or Other Jurisdiction of             (I.R.S. Employer
   Incorporation or Organization)           Identification Number)
  20 North Broadway, Suite 1500
     Oklahoma City, Oklahoma                         73102 
(Address of Principal Executive Offices)           (Zip Code)

 Registrant's telephone number, including area code:   (405) 235-3611


                          Not applicable
Former name, former address and former fiscal year, if changed from last report.

     Indicate by  check mark whether the registrant (1) has filed
all reports  required to be filed  by Section 13 or  15(d) of the
Securities Exchange Act  of 1934 during  the preceding 12  months
(or for such shorter  period that the registrant was  required to
file  such  reports), and  (2) has  been  subject to  such filing
requirements for the past 90 days.  Yes X  No    .

     The  number  of shares  outstanding  of Registrant's  common
stock, par value $.10, as of August 9, 1996, was 22,130,896.


                       1 of 45 total pages
               (Exhibit Index is found at page 29)
<PAGE>

                     DEVON ENERGY CORPORATION



               Index to Form 10-Q Quarterly Report
            to the Securities and Exchange Commission



                                                                        Page No.

     Part I.   Financial Information


          Item 1.    Consolidated Financial Statements

               Consolidated Balance Sheets, June 30, 1996 (Unaudited),
               Pro Forma June 30, 1996 (Unaudited) and December 31, 1995       4

               Consolidated Statements of Operations (Unaudited),
               For the Three Months and the Six Months Ended
               June 30, 1996 and 1995                                          5

               Consolidated Statements of Cash Flows (Unaudited),
               For the Six Months Ended June 30, 1996 and 1995                 6

               Notes to Consolidated Financial Statements.                     7

          Item 2.    Management's Discussion and Analysis of Financial
                     Condition and Results of Operations.                     10

     Part II.   Other Information

          Item 4.    Submission  of Matters to a Vote of Security Holders     22

          Item 6.    Exhibits and Reports on Form 8-K                         23




                                2
<PAGE>



                     DEVON ENERGY CORPORATION










                  Part I.  Financial Information
            Item 1.  Consolidated Financial Statements
                      June 30, 1996 and 1995










          (Forming a part of Form 10-Q Quarterly Report
            to the Securities and Exchange Commission)










                                3
<PAGE>
<TABLE>
                   DEVON ENERGY CORPORATION AND SUBSIDIARIES
                          Consolidated Balance Sheets

                                                                              
<CAPTION>
                                                        Pro Forma
                                            June 30,     June 30,      December 31,
                                              1996     1996 (Note 4)       1995
                                          (Unaudited)   (Unaudited)
Assets
Current assets:
  <S>                                     <C>             <C>           <C>
  Cash and cash equivalents               $ 14,133,116    4,148,116     8,897,891
  Accounts receivable                       16,817,937   16,817,937    14,400,295
  Inventories                                  710,877      710,877       605,263
  Prepaid expenses                           1,002,257    1,002,257       222,135
  Deferred income taxes                        749,000      749,000       749,000

      Total current assets                  33,413,187   23,428,187    24,874,584

Property and equipment, at cost, based on
  the full cost method of accounting for
  oil and gas properties                   672,429,250  672,429,250   631,437,904
   Less: Accumulated depreciation,
     depletion and amortization            259,816,341  259,816,341   239,619,167

                                           412,612,909  412,612,909   391,818,737
Other assets                                 4,584,200    9,569,200     4,870,796

      Total assets                        $450,610,296  445,610,296   421,564,117

Liabilities and Stockholders' Equity
Current liabilities:
  Accounts payable:
    Trade                                    3,796,782    4,296,782     3,868,458
    Revenues and royalties due to others     5,730,893    5,730,893     7,322,418
  Income taxes payable                       1,823,503    1,823,503     1,364,070
  Accrued expenses                           2,641,020    2,641,020     3,003,943

       Total current liabilities            13,992,198   14,492,198    15,558,889

Revenues and royalties due to others         1,046,668    1,046,668       816,412
Other liabilities                            9,388,334    9,388,334     8,623,057
Long-term debt                             155,000,000            -   143,000,000
Deferred revenue                                40,002       40,002        72,761
Deferred income taxes                       40,941,000   40,941,000    34,452,000

Company-obligated mandatorily redeemable
  convertible preferred securities of
  Devon Financing Trust holding solely
  6.5% convertible junior subordinated
  debentures of Devon Energy Corporation
  (note 4)                                           -  149,500,000             -

Stockholders' equity:
  Preferred stock of $1.00 par value.
    Authorized 3,000,000 shares; none
    issued                                           -            -             - 
  Common stock of $.10 par value.
    Authorized 120,000,000 shares; issued
    22,130,896 in 1996 and 22,111,896 in
    1995                                     2,213,090    2,213,090     2,211,190
  Additional paid-in capital               167,587,572  167,587,572   167,430,347
  Retained earnings                         60,401,432   60,401,432    49,399,461

      Total stockholders' equity           230,202,094  230,202,094   219,040,998

      Total liabilities and stockholders'
        equity                            $450,610,296  445,610,296   421,564,117

See accompanying notes to consolidated financial statements.
</TABLE>
                                               4
<PAGE>

<TABLE>
                   DEVON ENERGY CORPORATION AND SUBSIDIARIES
                     Consolidated Statements of Operations
                                  (Unaudited)


<CAPTION>
                                        Three Months                 Six Months
                                       Ended June 30,               Ended June 30,
                                     1996          1995          1996           1995

Revenues
  <S>                            <C>            <C>           <C>           <C>
  Oil sales                      $19,507,458    14,376,088    35,652,252    26,365,389
  Gas sales                       14,212,694     9,552,692    28,834,328    19,452,697
  Natural gas liquids sales        3,023,069     1,403,186     5,990,870     3,033,448
  Other                              555,392       318,368       869,223       561,127

      Total revenues              37,298,613    25,650,334    71,346,673    49,412,661

Costs and expenses
  Lease operating expenses         7,755,074     6,553,363    15,173,253    13,318,684
  Production taxes                 2,345,996     1,557,222     4,487,913     3,233,678
  Depreciation, depletion and
    amortization                  10,461,179     9,600,192    20,588,163    19,059,444
  General and administrative
    expenses                       2,389,052     2,053,044     4,524,950     4,389,814
  Interest expense                 2,460,924     1,743,091     4,942,080     3,526,817

      Total costs and expenses    25,412,225    21,506,912    49,716,359    43,528,437

Earnings before income taxes      11,886,388     4,143,422    21,630,314     5,884,224

Income tax expense
  Current                          1,545,00        235,000     2,812,000       235,000
  Deferred                        3,566,000      1,464,000     6,489,000     2,178,000

      Total income tax expense    5,111,000      1,699,000     9,301,000     2,413,000

Net earnings                    $ 6,775,388      2,444,422    12,329,314     3,471,224

Net earnings per average common
  share outstanding                   $0.31           0.11          0.56          0.16

Weighted average common shares
  outstanding                    22,121,786     22,052,149    22,117,138    22,051,576




See accompanying notes to consolidated financial statements.
</TABLE>

                                         5
<PAGE>
<TABLE>
                   DEVON ENERGY CORPORATION AND SUBSIDIARIES
                     Consolidated Statements of Cash Flows
                                  (Unaudited)


<CAPTION>
                                                                      Six Months
                                                                    Ended June 30,
                                                                 1996            1995

Cash flows from operating activities
   <S>                                                        <C>             <C>
   Net earnings                                               $12,329,314     3,471,224
   Adjustments to reconcile net earnings to net
     cash provided by operating activities:
        Depreciation, depletion and amortization               20,588,163    19,059,444
        (Gain) loss on sale of assets                             (39,011)      (26,763)
        Deferred income taxes                                   6,489,000     2,178,000
        Changes in assets and liabilities:
          (Increase) decrease in:
             Accounts receivable                               (2,417,642)   (1,774,987)
             Inventories                                           20,679       (15,169)
             Prepaid expenses                                    (780,122)     (766,532)
             Other assets                                         212,027       624,327
          Increase (decrease) in:
             Accounts payable                                  (1,850,332)   (1,324,500)
             Income taxes payable                                 459,433             -
             Accrued expenses                                    (362,923)     (168,555)
             Revenues and royalties due to others                 230,256             -
             Long-term other liabilities                          232,507             -
             Deferred revenue                                     (32,759)    6,296,937

             Net cash provided by operating activities         35,078,590    27,553,426

Cash flows from investing activities
   Proceeds from sale of property and equipment                 1,435,378     1,460,712
   Increase in deposits                                                 -    11,521,923
   Capital expenditures                                       (42,643,295)  (33,440,872)
   Payments made for acquisitions of business                           -    (2,391,484)

             Net cash used in investing activities            (41,207,917)  (22,849,721)

Cash flows from financing activities
   Proceeds from borrowings on revolving lines of credit       16,000,000     4,000,000
   Principal payments on revolving line of credit              (4,000,000)   (7,000,000)
   Issuance of common stock                                       159,125        90,032
   Dividends paid on common stock                              (1,327,343)   (1,323,084)
   Increase in long-term other liabilities                        532,770             -

             Net cash provided (used) by financing activities  11,364,552    (4,233,052)

Net increase in cash and cash equivalents                       5,235,225       470,653

Cash and cash equivalents at beginning of period                8,897,891     8,336,371

Cash and cash equivalents at end of period                   $ 14,133,116     8,807,024


See accompanying notes to consolidated financial statements.
</TABLE>
                                             6        
<PAGE>

            DEVON ENERGY CORPORATION AND SUBSIDIARIES
            Notes to Consolidated Financial Statements


1.             Summary of Significant Accounting Policies

Basis of Presentation

                The    accompanying     consolidated    financial
statements  and notes thereto have  been prepared pursuant to the
rules and regulations of  the Securities and Exchange Commission.
Accordingly,  certain footnote  disclosures normally  included in
financial   statements  prepared  in  accordance  with  generally
accepted accounting principles have been omitted pursuant to such
rules and regulations.   The accompanying consolidated  financial
statements and notes thereto  should be read in  conjunction with
the  consolidated  financial  statements  and  notes included  in
Devon's 1995 annual report on Form 10-K.

                In  the   opinion  of  Devon's   management,  all
adjustments  (all of which  are normal  and recurring)  have been
made  which  are  necessary  to  fairly  state  the  consolidated
financial position of Devon  and its subsidiaries as of  June 30,
1996,  and the results of  their operations and  their cash flows
for the three month and six month periods ended June 30, 1996 and
1995.

2.             San Juan Basin Transaction

               Effective  January 1, 1995, Devon and an unrelated
company entered into a  transaction covering substantially all of
Devon's  San Juan Basin coal  seam gas properties  (the "San Juan
Basin Transaction").  This transaction is more fully described in
Devon's 1995 annual report on Form 10-K.

               The  San  Juan  Basin  Transaction  was  initially
subject  to a  material contingency,  and thus  the transaction's
impact on  Devon's operating  statement was deferred  pending the
contingency's resolution.   In October 1995,  the contingency was
favorably  resolved, and  therefore the  transaction's cumulative
effect  for the first  nine months  of 1995  was recorded  in the
third quarter  of 1995.  Had the  contingency not been in effect,
and had the  results of  the transaction not  been deferred,  the
following results  would have been  reported for the  quarter and
six months ended June 30, 1995.

                                    7
<PAGE>

<TABLE>
<CAPTION>
                                                         Three Months    Six Months  
                                                        Ended June 30, Ended June 30,
                                                             1995          1995

               Revenues
                    <S>                                  <C>            <C>
                    Oil sales                            $14,376,088    26,365,389
                    Gas sales                             12,514,441    25,373,648
                    Natural gas liquids sales              1,403,186     3,033,448
                    Other                                    318,368       636,177

                         Total revenues                   28,612,083    55,408,662

               Costs and expenses
                    Lease operating expenses               6,541,209    13,292,588
                    Production taxes                       1,540,141     3,197,148
                    Depreciation, depletion and
                      amortization                         9,398,067    18,640,637
                    General and administrative expenses    2,053,044     4,389,814
                    Interest expense                       1,743,091     3,526,817

                         Total costs and expenses         21,275,552    43,047,004

               Earnings before income taxes                7,336,531    12,361,658

               Income tax expense
                    Current                                1,541,000     2,596,000
                    Deferred                               1,614,000     2,720,000

                         Total income tax expense          3,155,000     5,316,000

               Net earnings                               $4,181,531     7,045,658

               Net earnings per average common share
                 outstanding                                    $.19           .32
</TABLE>

3.             Interest Rate Swap Agreement

               Devon  entered   into   an  interest   rate   swap
agreement in June,  1995, to  hedge the impact  of interest  rate
changes on a portion of its long-term debt.  The principal amount
of the swap agreement was $75 million, and the other party to the
agreement was  one of the  lenders in Devon's credit  lines.  The
swap agreement was accounted for as  a hedge.  The swap increased
Devon's interest  expense in the  second quarter by  $34,000, and
reduced interest expense by $1,000 in the first half of 1996.

               On  July 1,  1996,  Devon terminated  the interest
rate swap for a gain  of $802,000.  This gain will  be recognized
ratably  as a reduction to  interest expense for  the period from
July  1, 1996 to  June 16, 1998 (the  original expiration date of
the swap).

                                   8
<PAGE>

4.             Subsequent Event -  Issuance of Trust  Convertible
Preferred Securities

               On July 10, 1996,  Devon, through its newly-formed
affiliate Devon Financing Trust, completed the issuance of $149.5
million of 6.5% trust  convertible preferred securities (the "TCP
Securities")  in  a private  placement.    Devon Financing  Trust
issued 2,990,000 shares of  the TCP Securities at $50  per share.
Each  TCP Security  is convertible  at  the holder's  option into
1.6393  shares  of   Devon  common  stock,  which  equates  to  a
conversion price of $30.50 per share of Devon common stock.

               Devon Financing  Trust invested the $149.5 million
of proceeds in 6.5% convertible junior subordinated debentures of
Devon (the  "Convertible Debentures").   In turn, Devon  used the
net proceeds from the  issuance of the Convertible  Debentures to
retire debt outstanding under its credit lines.

               The sole assets  of Devon Financing Trust  are the
Convertible Debentures, which mature on June 15, 2026.  Devon may
redeem the Convertible  Debentures, in  whole or in  part, on  or
after June 18,  1999.   For the first  twelve months  thereafter,
redemptions may be made at 104.55% of the principal amount.  This
premium  declines proportionally every  twelve months  until June
15, 2006, when the redemption price becomes fixed at  100% of the
principal amount.   If  Devon redeems any  Convertible Debentures
prior  to the scheduled maturity date, Devon Financing Trust must
redeem  TCP  Securities having  an  aggregate liquidation  amount
equal to the aggregate principal amount of Convertible Debentures
so  redeemed.  The  outstanding TCP  Securities will  be redeemed
when the Convertible Debentures mature on June 15, 2026.

               Devon    has    guaranteed    the   payments    of
distributions and other  payments on the  TCP Securities only  if
and  to the extent that Devon Financing Trust has funds available
there  for.   Such guarantee,  when  taken together  with Devon's
obligations   under  the   Convertible  Debentures   and  related
indenture  and   declaration  of   trust,  provide  a   full  and
unconditional guarantee of amounts due on the TCP Securities.

               Devon  owns all  the  common  securities of  Devon
Financing  Trust.  As such, the accounts of Devon Financing Trust
will  be  included in  Devon's consolidated  financial statements
after appropriate eliminations of intercompany balances.  The TCP
Securities will be presented  as a separate line item  in Devon's
consolidated  balance sheet,  and  the distributions  on the  TCP
Securities  will be recorded as  a charge to  earnings on Devon's
consolidated  statements of  operations.   The distributions  are
deductible for income tax purposes.

               Included   with  the   accompanying   consolidated
balance sheets is a pro forma balance sheet as of  June 30, 1996,
presented as if the TCP Securities had been issued on  such date.
The  pro forma balance sheet includes an additional $5 million of
other  assets  which represents  the  costs incurred  in  the TCP
Securities offering.  These costs will be charged to expense over
the life of the TCP Securities.  The pro forma balance sheet also
reflects the additional retirement  of $10.0 million of long-term
debt  during July 1996.  The cash  used for this debt payment was
provided by operating activities.

                                   9
<PAGE>

Item 2.        Management's Discussion and Analysis  of Financial
               Condition and Results of Operations.

               The   following  discussion   addresses   material
changes in results  of operations  for the three  months and  six
months ended June 30,  1996, compared to the three months and six
months  ended  June 30,  1995, and  in financial  condition since
December 31, 1995.  It is presumed that readers have read or have
access to Devon's 1995 annual report on Form 10-K.

Overview

               Devon produced  a record  quantity of 2.7  million
barrels of oil  equivalent of  oil, gas and  natural gas  liquids
("NGL")  in the second quarter  of 1996.   The higher production,
combined with  higher prices, produced revenues  of $37.3 million
for the 1996  quarter, which was also a record.   The 1996 second
quarter revenues of  $37.3 million  were up 45%  compared to  the
1995  second quarter revenues of $25.7 million.  Revenues for the
first six months of 1996 were $71.3 million, a 44%  increase over
the 1995 first half revenues of $49.4 million.

               Oil  and  NGL  volumes were  up  significantly for
both  the quarter  and year-to-date  periods of  1996, while  gas
production was down slightly.   The continued development  of the
Grayburg-Jackson  Field  and  the  acquisition  of  the   Worland
Properties were the primary reasons for the increased oil and NGL
production.

               Prices  for   oil,  gas  and   NGL  were   all  up
significantly for  both the  1996 quarter and  six-month periods.
Gas prices were especially  helped by the effect of  the San Juan
Basin  Transaction.   This  transaction added  $0.60  per Mcf  to
Devon's  coal seam  gas  average price,  and added  approximately
$0.30 per Mcf  to Devon's total  gas price  in the 1996  periods.
Although  this  transaction  was  effective January  1,  1995,  a
contingency, which was  not resolved until  the third quarter  of
1995, delayed  the  recognition of  the  transaction's  benefits.
Therefore, no  operating statement  benefit from  the transaction
was recognized until the third quarter of 1995.

               Devon's cash  expenses (i.e.,  all expenses  other
than  the  non-cash  expenses  of   depreciation,  depletion  and
amortization and  deferred income tax  expense) also rose  in the
1996 quarter  and year-to-date periods.   However, such increases
were  at  smaller rates  than the  increases  in revenues.   Cash
expenses  increased by 36% for the  quarter and 29% for the first
half  of the year.   Revenues increased  by 45% and  44% in these
<F1>
same   periods.     As   a   result,   cash   margins1  increased
                              
<F1>
1  "Cash margin"  equals Devon's  total revenues  less cash  expenses  as
    defined above.  Cash margin is  an indicator which is commonly used by
    the investment  community in the  oil and gas  industry.   This margin
    measures the  net cash which  is generated by  a company's  operations
    during  a given  period, without  regard to  the period  such  cash is
    actually physically  received or spent  by the company.   This  margin
    ignores the non-operational effects on a company's "net  cash provided
    by operating activities", as measured by generally accepted accounting
    principles, from a company's activities as an operator of oil and gas
    wells.  Such activities produce net increases or decreases in temporary
    cash funds held by the operator which have no effect on net earnings
    of the company.  Cash margin should be used as a supplement to, and not
    as a substitute for, net earnings and net cash provided by operating
    activities (as disclosed in the consolidated financial statements)
    in analyzing Devon's results of operations and liquidity.

                                        10
<PAGE>

substantially  in the 1996 periods.   Cash margin  for the second
quarter of 1996  was $20.8 million, an  increase of 54% over  the
1995 second quarter cash margin of $13.5 million.   For the first
six months of 1996, cash margin was $39.4 million, an increase of
59% over the cash margin of  $24.7 million for the same period in
1995.  (Had the  effects of the San  Juan Basin Transaction  been
recognized  in the 1995 periods, the cash margins would have been
$15.2  million for the second  quarter and $28.4  million for the
first half of the year.)

               Devon's  non-cash  expenses   increased  by   $3.0
million, or 27%, in the second  quarter of 1996, and increased by
$5.8  million, or 27%, in the first  half of 1996.  The increases
in these  expenses were caused primarily by increases in deferred
income tax expense.  The deferred income tax expense in the  1996
periods  was  higher due  to  higher  pre-tax earnings  generated
compared to the 1995 periods.

               The increases  in cash margin,  offset slightly by
the  increases  in  non-cash expenses,  resulted  in  substantial
increases in net earnings  and net earnings per share  ("EPS") in
the 1996 periods.  Net earnings and EPS for the 1996 quarter were
$6.8 million  and $0.31,  respectively, compared to  $2.4 million
and $0.11  in the 1995  quarter.   Net earnings and  EPS for  the
first half of 1996 were $12.3 million and $0.56, compared to $3.5
million and $0.16 in the first half of 1995.   (Had the effect of
the  San  Juan Basin  Transaction  been  recognized  in the  1995
periods, net earnings for  the quarter and six months  would have
been  $4.2 million and $7.0  million, respectively.   EPS for the
1995 periods would have been $0.19 for the  quarter and $0.32 for
the six months.)

               In  July  1996,  Devon,  through  a   newly-formed
affiliate,  completed the  issuance  of $149.5  million of  trust
convertible  preferred securities.    The net  proceeds from  the
offering, along with cash on hand, were used to completely retire
the $155 million  of debt outstanding under Devon's credit lines.
As a result,  Devon now has all $260 million  of its credit lines
available for future use.

                                11
<PAGE>

Results of Operations

               Combined oil,  gas and  NGL revenues  increased by
45% for the second quarter of 1996, and 44% for the first half of
1996.    The  relative  contributions  of  production  and  price
changes,  both with and without the effect  of the San Juan Basin
Transaction in 1995's results, are shown below.
<TABLE>
<F1>
<F1>
<CAPTION>
                                Actual Reported Results (1)             Actual Reported Results (1)
                                  Three Months Ended                         Six Months Ended
                                        June 30,                                  June 30,              
                              1996        1995        Change         1996          1995       Change

Production
  <S>                       <C>          <C>            <C>       <C>            <C>            <C>
  Oil (Bbls)                956,663      822,891        +16%      1,831,178      1,541,135      +19%
  Gas (Mcf)               8,830,714    9,374,203         -6%     17,814,336     19,355,504       -8%
  NGL (Bbls)                222,942      133,192        +67%        450,535        271,881      +66%
  Oil, Gas and NGL
<F3>
   (Boe)3                 2,651,391    2,518,450         +5%      5,250,769      5,038,933       +4%

Average Prices
  Oil (Per Bbl)              $20.39        17.47        +17%          19.47          17.11      +14%
  Gas (Per Mcf)               $1.61         1.02        +58%           1.62           1.01      +60%
  NGL (Per Bbl)              $13.56        10.54        +29%          13.30          11.16      +19%
  Oil, Gas and NGL
<F3>
   (Per Boe)3                $13.86        10.06        +38%          13.42           9.69      +38%

Revenues
  Oil                   $19,507,458   14,376,088        +36%     35,652,252     26,365,389      +35%
  Gas                    14,212,694    9,552,692        +49%     28,834,328     19,452,697      +48%
  NGL                     3,023,069    1,403,186       +115%      5,990,870      3,033,448      +97%

  Combined              $36,743,221   25,331,966        +45%     70,477,450     48,851,534      +44%
<CAPTION>
<F2>
<F2>
                                Adjusted Results (2)                       Adjusted Results (2)
                                 Three Months Ended                          Six Months Ended
                                        June 30,                                 June 30,              
                            1996          1995      Change          1996           1995        Change


Production
  Oil (Bbls)               956,663       822,891      +16%       1,831,178       1,541,135      +19%
  Gas (Mcf)              8,830,714     9,073,361       -3%      17,814,336      18,730,872       -5%
  NGL (Bbls)               222,942       133,192      +67%         450,535         271,881      +66%
  Oil, Gas and
<F3>
    NGL (Boe)3           2,651,391     2,468,310       +7%       5,250,769       4,934,828       +6%

Average Prices
  Oil (Per Bbl)             $20.39         17.47      +17%           19.47           17.11      +14%
  Gas (Per Mcf)              $1.61          1.38      +17%            1.62            1.35      +20%
  NGL (Per Bbl)             $13.56         10.54      +29%           13.30           11.16      +19%
  Oil, Gas and NGL
<F3>
   (Per Boe)3               $13.86         11.46      +21%           13.42           11.10      +21%

Revenues
  Oil                 $19,507,458     14,376,088      +36%      35,652,252      26,365,389      +35%
  Gas                  14,212,694     12,514,441      +14%      28,834,328      25,373,648      +14%
  NGL                   3,023,069      1,403,186     +115%       5,990,870       3,033,448      +97%

  Combined            $36,743,221     28,293,715      +30%      70,477,450      54,772,485      +29%


                                              12
<PAGE>

<F1>
1              The 1995 columns  in these tables reflect  the results actually
               reported  in the  second quarter  and the  first half  of 1995.
               These figures do  not include the effect of  the San Juan Basin
               Transaction.   This transaction was effective  January 1, 1995,
               but recognition of the financial  effects of the transaction on
               Devon's operations was deferred until the third quarter of 1995
               when  a significant  contingency was  favorably resolved.   The
               cumulative nine-month effect of  the San Juan Basin Transaction
               was recorded entirely in the third quarter of 1995.

<F2>
2              The 1995 columns  in these  tables present the  results of  the
               second quarter and the first half of 1995 which would have been
               reported  if there had been no  contingency at the time the San
               Juan Basin Transaction was executed.

<F3>
3              Gas  is converted to barrels  of oil equivalent  ("Boe") at the
               rate of six  Mcf per barrel of oil, based  upon the approximate
               relative energy content of  natural gas and oil, which  rate is
               not necessarily indicative of the  relationship of oil, gas and
               NGL  prices.    The  respective prices  of  these  products are
               affected by market  and other factors  in addition to  relative
               energy content.
</TABLE>
            Oil Revenues.  Oil  revenues increased by $5.1 million,
or  36%, in  the second  quarter of  1996.   Production  gains of
134,000  barrels, or 16%, added  $2.3 million of  oil revenues in
the 1996 period.   An increase in the average  price of $2.92 per
barrel  in the 1996 quarter  added the remaining  $2.8 million of
increased oil revenues.

          Approximately 87% of the production gains were from the
Grayburg-Jackson  Field  acquired  in   May  1994.    As  Devon's
development of this field has progressed, more wells have come on
line and  the initial stage  of a waterflood has  begun since the
second  quarter of  1995.   The  Grayburg-Jackson Field  produced
approximately  307,000 barrels  in  the second  quarter of  1996.
This  is an increase of 116,000 barrels,  or 61%, compared to the
191,000 barrels produced in the second quarter of 1995.

          Oil revenues increased by $9.3  million, or 35%, in the
first half of 1996.  Production gains of 290,000 barrels, or 19%,
added  $5.0 million  of oil  revenues  in the  1996  period.   An
increase in the  average price of $2.36 per barrel  in 1996 added
the remaining $4.3 million of increased oil revenues.

          The  Grayburg-Jackson  Field  also  accounted  for  the
majority of the increased  production in the first six  months of
1996.  This field  produced approximately 576,000 barrels in  the
first half of 1996.   This is an increase of 255,000  barrels, or
79%,  compared to the 321,000  barrels produced in  the first six
months of 1995.

          Gas Revenues.  Gas  revenues increased by $4.7 million,
or  49%, in  the second  quarter  of 1996.   An  increase in  the
average gas price of $0.59 per Mcf, or 58%, added $5.2 million to
gas sales  in the second  quarter of  1996.   This was  partially
offset by a $0.5 million reduction  from a drop in gas production
of 0.5  Bcf, or 6%.   The San  Juan Basin Transaction  added $2.6
million  to 1996's second quarter gas sales, which resulted in an
increase  of  $0.29  per Mcf  in  Devon's total  gas  price.   As
discussed previously,  the effects of this  transaction on 1995's
results were not recorded  until the third quarter of  that year.
Therefore,  1995's  second quarter  results  as  reported in  the
consolidated financial  statements do  not include any  effect of
the San Juan Basin Transaction.  As shown in the above tables, if

                                  13
<PAGE>

the effects of this  transaction had been recorded in  the second
quarter of 1995, gas sales for  the second quarter of 1996  would
have exceeded  gas sales for the  second quarter of 1995  by $1.7
million.

          Coal  seam gas  averaged $1.33  per Mcf  in the  second
quarter of 1996 compared to $0.70 per Mcf in the  same quarter of
1995.  The San Juan Basin  Transaction added $0.60 per Mcf to the
1996  average price.  The  average price for  conventional gas in
the  second quarter of 1996 was $1.88  per Mcf.  This compares to
1995's second quarter  average for conventional gas  of $1.47 per
Mcf.

          Coal seam  gas production in 1996's  second quarter was
4.3 Bcf, which was down 1.2 Bcf from the 5.5 Bcf produced in  the
second quarter of 1995.   Approximately 0.3 Bcf of  such decrease
was due to the fact that a small portion of Devon's coal seam gas
interest was sold as part of the San Juan Basin Transaction.  The
effect of this sale is reflected in 1996's production quantities,
but the  effect on the  second quarter  of 1995 was  not recorded
until the third quarter as previously discussed.

          Conventional gas  production increased by 0.6  Bcf from
3.9 Bcf in 1995's second quarter to 4.5 Bcf in the second quarter
of  1996.   The  additional interests  in the  Worland Properties
which were acquired in  December 1995 and the first half  of 1996
added 0.6 Bcf to 1996's second quarter production.

          Gas revenues increased by $9.4  million, or 48%, in the
first half  of 1996.   An increase  in the average  gas price  of
$0.61 per  Mcf, or 60%, added  $10.9 million to gas  sales in the
first half of 1996.  This  was partially offset by a $1.5 million
reduction from  a drop in gas production of 1.5  Bcf, or 8%.  The
San Juan Basin  Transaction added  $5.4 million  to 1996's  first
half gas sales, which resulted in an increase of $0.30 per Mcf in
Devon's total gas price.  As discussed previously, the effects of
this transaction on  1995's results were  not recorded until  the
third quarter of that year.  Therefore, 1995's first half results
as  reported  in the  consolidated  financial  statements do  not
include any effect of the  San Juan Basin Transaction.   As shown
in the above tables,  if the effects of this transaction had been
recorded in the first half  of 1995, gas sales for the  first six
months  of 1996 would  have exceeded gas sales  for the first six
months of 1995 by $3.5 million.

          Coal  seam gas averaged $1.36 per Mcf in the first half
of 1996  compared to $0.73  per Mcf in  the same period  of 1995.
The San Juan  Basin Transaction added $0.60  per Mcf to the  1996
average price.  The average price for conventional gas production
in the  first half of 1996  was $1.88 per Mcf.   This compares to
1995's  first half  average  for conventional  gas production  of
$1.40 per Mcf.

          Coal seam gas production in 1996's first six months was
9.0  Bcf, which was down by 2.4 Bcf from the 11.4 Bcf produced in
the first half  of 1995.  Approximately 0.6 Bcf  of such decrease
was due to the fact that a small portion of Devon's coal seam gas
interest was sold as part of the San Juan Basin Transaction.  The

                               14
<PAGE>

effect of this sale is reflected in 1996's production quantities,
but the effect  on the first half of 1995  was not recorded until
the third quarter as previously discussed.

          Conventional gas production  increased by 0.8  Bcf from
8.0 Bcf in 1995's  first half to 8.8 Bcf in  the first six months
of  1996.   The  additional interests  in the  Worland Properties
which  were acquired in December 1995 and  the first half of 1996
added 1.1 Bcf to 1996's first half conventional production.

          NGL Revenues.  NGL  revenues increased by $1.6 million,
or 115%,  in  the  second  quarter  of  1996.    An  increase  in
production of 90,000 barrels,  or 67%, added $0.9 million  to the
1996 revenues.   The additional interests acquired in the Worland
Properties accounted  for 57,000  barrels of  the increase.   The
remaining  $0.7 million of increase in NGL revenues was caused by
a price increase of $3.02 per barrel, or 29%.

          NGL revenues increased  by $3.0 million, or 97%, in the
first  half  of  1996.   An  increase  in  production of  179,000
barrels,  or 66%, added  $2.0 million to the  1996 revenues.  The
additional interests acquired in the Worland Properties accounted
for  110,000 barrels of the increase.  The remaining $1.0 million
of increase  in NGL revenues in the first half of 1996 was caused
by a price increase of $2.14 per barrel, or 19%.


                                   15
<PAGE>

          Production  and  Operating  Expenses.    Components  of
production and operating expenses in the second quarter and first
half of 1996 increased or decreased compared to 1995  as shown in
the tables below.
<TABLE>
<CAPTION>
<F1>
<F1>
                                       Actual Reported Results(1)       Actual Reported Results (1)
                                          Three Months Ended                Six Months Ended
                                               June 30,                          June 30,    
                                     1996         1995    Change       1996         1995     Change

Absolute
 Recurring operations and
  <S>                           <C>            <C>         <C>      <C>          <C>          <C>
  maintenance expenses          $ 6,833,763    5,578,820   +22%     13,380,005   11,168,811   +20%
 Well workover expenses             921,311      974,543    -5%      1,793,248    2,149,873   -17%
 Production taxes                 2,345,996    1,557,222   +51%      4,487,913    3,233,678   +39%

   Total production and
    operating expenses          $10,101,070    8,110,585   +25%     19,661,166   16,552,362   +19%

Per Boe
 Recurring operations and
  maintenance expenses                $2.58         2.21   +17%           2.55         2.21   +15%
 Well workover expenses                0.35         0.39   -10%           0.34         0.43   -21%
 Production taxes                      0.88         0.62   +42%           0.85         0.64   +33%

   Total production and
    operating expenses                $3.81         3.22   +18%           3.74         3.28   +14%

<CAPTION>
<F2>
<F2>
                                        Adjusted Results(2)               Adjusted Results (2)
                                        Three Months Ended                  Six Months Ended
                                             June 30,                            June 30,
                                     1996       1995    Change         1996         1995     Change

Absolute
 Recurring operations and
  maintenance expenses          $ 6,833,763   5,566,666   +23%      13,380,005   11,142,715   +20%
 Well workover expenses             921,311     974,543    -5%       1,793,248    2,149,873   -17%
 Production taxes                 2,345,996   1,540,141   +52%       4,487,913    3,197,148   +40%

   Total production and
    operating expenses          $10,101,070   8,081,350   +25%      19,661,166   16,489,736   +19%

Per Boe
 Recurring operations and
  maintenance expenses                $2.58        2.26   +14%            2.55         2.26   +13%
 Well workover expenses                0.35        0.39   -10%            0.34         0.43   -21%
 Production taxes                      0.88        0.62   +42%            0.85         0.65   +31%

   Total production and
    operating expenses                $3.81        3.27   +17%            3.74         3.34   +12%

                 
<F1>
1              The  1995 columns in these tables  reflect the results actually
               reported  in the  second quarter  and the  first half  of 1995.
               These figures do not include  the effect of the San Juan  Basin
               Transaction.   This transaction was effective  January 1, 1995,
               but recognition of the financial effects of  the transaction on
               Devon's operations was deferred until the third quarter of 1995
               when  a significant  contingency was  favorably resolved.   The
               cumulative nine-month effect of  the San Juan Basin Transaction
               was recorded entirely in the third quarter of 1995.

<F2>
2              The 1995 columns  in these  tables present the  results of  the
               second quarter and the first half of 1995 which would have been
               reported if there  had been no contingency at the  time the San
               Juan Basin Transaction was executed.
</TABLE>
                                                  16
<PAGE>

               Recurring  operations  and   maintenance  expenses
increased by $1.3 million, or 22%, in the second quarter of 1996.
The  additional  interests  acquired  in  the Worland  Properties
accounted for $0.7  million of the increase.   Also, as Devon has
continued development  of the properties acquired in the May 1994
merger, most notably the  Grayburg-Jackson Field, more wells have
come  on line  during  the twelve  months  ended June  30,  1996.
Therefore, the recurring  expenses incurred  on these  properties
increased  by $0.3 million in the second quarter of 1996 compared
to the same quarter in 1995.  

               Production taxes  increased  by $0.8  million,  or
51%, in 1996's second  quarter.  This increase was  primarily due
to the increase in combined oil, gas and NGL revenues.  Excluding
the revenues  generated by the  San Juan Basin  transaction which
are  not  subject to  production  taxes, revenues  in  the second
quarter of 1996 were up by  35% compared to the second quarter of
1995.

               On a per  unit of production basis,  the recurring
expenses per Boe were up by $0.37 per Boe, or 17%,  in the second
quarter of  1996.   This was  primarily due  to  the increase  in
Devon's mix of oil/gas production toward more oil production.  Of
Devon's total Boe production  in the second quarter of  1996, 36%
was oil production compared to 33% in the second quarter of 1995.
Oil wells are generally  more expensive to  operate on a unit  of
production  basis.  However, oil wells also produce more revenues
per unit of production than gas wells.

               Production taxes per unit of production  increased
by $0.26 per Boe, or  42%, in the second  quarter of 1996.   This
was primarily caused by the increase in the average price per Boe
received in the 1996 quarter.   Excluding the effect on the  1996
average price from the San Juan  Basin Transaction, Devon's total
revenues per Boe increased by 28% in  the second quarter of 1996.


               Recurring  operations  and   maintenance  expenses
increased by $2.2  million, or  20%, in the  first half of  1996.
The  additional  interests  acquired  in  the  Worland Properties
accounted  for  $1.2  million of  the  increase.    The recurring
expenses  incurred on  the properties  acquired in  the May  1994
merger,  most  notably the  Grayburg-Jackson Field,  increased by
$0.5 million in the first half  of 1996 compared to the first six
months in 1995.  

               Production  taxes increased  by  $1.3 million,  or
39%, in 1996's first six months.  This increase was primarily due
to the increase in combined oil, gas and NGL revenues.  Excluding
the revenues  generated by the  San Juan Basin  transaction which
are not subject to  production taxes, revenues in the  first half
of 1996 were up by 33% compared to the first half of 1995.

               On  a  unit  of  production  basis,  the recurring
expenses per  Boe were up by $0.34 per Boe,  or 15%, in the first
half  of  1996.   As  discussed  above  in  the analysis  of  the
quarterly  results, this increase in the first six months of 1996
was primarily due to the shift toward a higher  percentage of oil
production.  Of Devon's total Boe production in the first half of
1996, 35% was oil compared to 31% in the first half of 1995.

               Production taxes  per unit of production increased
by $0.21 per  Boe, or 33%, in the  first half of 1996.   This was
primarily caused by  the increase  in the average  price per  Boe
received in the  first six months of 1996.   Excluding the effect

                                17
<PAGE>
on  the 1996 average price  from the San  Juan Basin Transaction,
Devon's total revenues per Boe increased by 28% in the first half
of 1996.

               Depreciation, Depletion and  Amortization Expenses
("DD&A").   Oil and gas  property related DD&A  increased by $0.7
million,  or 8%, from $9.3 million  in the second quarter of 1995
to $10.0  million in the second quarter of 1996.  The increase in
total  oil, gas  and  NGL  production  of  133,000  Boe,  or  5%,
accounted for $0.5 million  of the increase.  The  remaining $0.2
million increase  was caused by  a 3%  increase in the  DD&A rate
from $3.68 per Boe in the second quarter of 1995 to $3.78 per Boe
in the second quarter of 1996.

               Oil  and  gas property  related DD&A  increased by
$1.3 million, or 7%, from $18.4 million in the first half of 1995
to $19.7  million in the  first half  of 1996.   The increase  in
total  oil, gas  and  NGL  production  of  212,000  Boe,  or  4%,
accounted for $0.8 million  of the increase.  The  remaining $0.5
million  increase was  caused by a  3% increase in  the DD&A rate
from $3.65 per Boe  in the first six months of  1995 to $3.76 per
Boe in the first half of 1996.

               General and  Administrative Expenses ("G&A").  G&A
increased  $0.3 million, or 16%,  in the second  quarter of 1996.
The primary reason  for the increase was  a change in  the second
quarter  of  1995  in  the  method  used  to  calculate  overhead
reimbursements  on certain  properties operated  by Devon.   This
change, which was retroactive to the prior two years, reduced G&A
in the second quarter of 1995 by $0.2 million.

               G&A increased  $0.1 million, or  3%, in  the first
half  of  1996.    As  described  in  the  above  paragraph,  the
retroactive  change  in  the  second quarter  of  1995  regarding
overhead reimbursements  caused a  $0.2 million reduction  in G&A
for the first half of 1995.  Excluding the effect of this change,
G&A for  the first half of  1996 was $0.1 million  lower than the
first half of 1995.

               Interest Expense.   Interest expense  increased by
$0.7 million, or 41%, in the second quarter of 1996.  The average
debt balance outstanding  rose from $93.9  million in the  second
quarter of 1995 to  $152.4 million in the second quarter of 1996.
This increase in  average debt,  which was primarily  due to  the
funds borrowed to acquire the Worland Properties, caused interest
expense in the  1996 quarter to  increase by $1.1 million.   This
increase was partially offset  by a $0.4 million decrease  due to
lower  interest  rates in  the  1996  quarter.    The  annualized
interest rate on  the debt  outstanding in the  1996 quarter  was
6.1%,  compared  to 6.7%  in  the second  quarter of  1995.   The
overall average  interest rate  (including the effect  of various
fees  paid  to the  banks and  the  amortization of  certain loan
costs)  during 1996's  second quarter  was 6.5%,  compared to  an
overall rate in the second quarter of 1995 of 7.4%.

               Interest  expense increased  by  $1.4 million,  or
40%,  in  the  first half  of  1996.   The  average  debt balance
outstanding  rose from $94.3 million  in the first  six months of
1995 to $151.1 million in  the first half of 1996, primarily  due
to  the acquisition of the  Worland Properties.   The increase in
the average  debt balance  caused interest  expense in the  first
half  of 1996  to increase  by $2.1  million.  This  increase was
partially offset by a $0.7 million decrease due to lower interest
rates  in 1996.    The  annualized  interest  rate  on  the  debt
outstanding in the first half of 1996 was 6.2%,  compared to 6.8%
in  the first half  of 1995.   The overall average  interest rate
during the  first half of 1996  was 6.6%, compared  to an overall
rate in the first six months of 1995 of 7.5%.


                                   18
<PAGE>
               Devon   entered   into  an   interest   rate  swap
agreement  in the  second  quarter of  1995,  and terminated  the
agreement on July 1, 1996 for a gain of $0.8 million.   This gain
will be  recognized ratably  in  Devon's operating  results as  a
reduction to interest expense during the period from July 1, 1996
to  June 16,  1998  (the original  expiration  date of  the  swap
agreement). 

               Income Taxes.  During  interim periods, income tax
expense is based  on the  estimated effective tax  rate which  is
expected for the entire fiscal year.  The estimated effective tax
rate in  the  second quarter  and  first half  of 1996  was  43%,
compared to 41%  in the second  quarter and first  half of  1995.
The  increase in  the 1996  rate was  due to  the San  Juan Basin
Transaction.   The  41% rate  estimated in  1995 was  without the
effect  of  such transaction,  which was  not recorded  until the
third  quarter of 1995.  After this transaction was recorded, the
1995 effective financial income tax rate was 43%, the same as the
rate currently estimated for 1996.

               Statement  of  Financial Accounting  Standards No.
109, "Accounting  for Income Taxes"  ("Statement 109"),  requires
that the tax benefit  of available tax carryforwards be  recorded
as  an  asset   to  the  extent  that   management  assesses  the
utilization of such carryforwards  to be "more likely  than not".
When the future utilization of some portion of  the carryforwards
is determined not  to be  "more likely than  not", Statement  109
requires that  a valuation  allowance be  provided to reduce  the
recorded tax benefits from such assets.

               Approximately  $14.0  million   of  deferred   tax
assets were included in the net deferred tax liability as of June
30, 1996.  Of this  amount, $6 million is for net  operating loss
carryforwards which expire between 1996 and  2008.  The remaining
$8  million  of carryforward  benefits  relate  to depletion  and
minimum  tax credit  carryforwards which  do not  have expiration
dates.

               To  assess   the  likelihood   of  realizing   tax
benefits  from  the  future utilization  of  these carryforwards,
management  considered four  primary factors:   (1)  estimates of
future yearly taxable income which Devon is expected to generate;
(2) the level of  future taxable income necessary to  utilize the
carryforwards;  (3)  the  expiration   dates,  if  any,  of  such
carryforwards,  and   (4)  certain  limitations   on  the  annual
utilization  of the  carryforwards as  set forth  by federal  tax
regulations.

               Based upon current estimates of future  production
and  average  prices,  management  believes  that taxable  income
during  the carryforward  periods will  be sufficient  to utilize
substantially  all  of  the  carryforwards  currently  available.
Devon  expects the  tax  benefits  from  its net  operating  loss
carryforwards to be utilized between 1996 and 2002.  This is well
before  the  2006  expiration  date  for  the  majority  of  such
benefits.    However,  based  upon  limitations  imposed  on  the
utilization of certain of the depletion carryforwards acquired in
a 1994 merger,  a $100,000 valuation allowance has  been provided
since such merger.  

               Management's assessment of the  future utilization
of Devon's deferred tax assets is based upon current estimates of
taxable income to be  generated in 1996 and beyond.   Significant
changes in such estimates  from variables such as future  oil and
gas  prices or capital expenditures could alter the timing of the
eventual utilization of such  assets.  There can be  no assurance
that Devon will generate any specific level of continuing taxable
earnings.

                                   19
<PAGE>

Capital Expenditures, Capital Resources and Liquidity

               The following discussion of  capital expenditures,
capital  resources and  liquidity should  be read  in conjunction
with the consolidated statements  of cash flows included in  Part
1, Item 1 elsewhere herein.

               Capital  Expenditures.    Cash  used  for  capital
expenditures increased  by 28%  from $33.4 million  in the  first
half  of  1995  to $42.6  million  in  the  first half  of  1996.
Approximately  $42.2 million  was spent  in the  1996 period  for
acquisitions,  exploration  and  development  costs,  compared to
$32.6 million in the 1995 period.  Drilling and development costs
on the  Grayburg-Jackson Field totaled $12.6 million in the first
six months of 1996 compared to $16.0 million in the first half of
1995.  The 1996  capital expenditures also included  $7.1 million
to acquire additional interests in the Worland Properties.

               Capital  Resources  and   Liquidity.    Net   cash
provided   by  operating   activities  ("operating   cash  flow")
continued to  be  the primary  source  of capital  and  liquidity
during the  first half  of 1996.   Operating cash flow  was $35.1
million in the  first half of 1996, compared to  $27.6 million in
the first half of 1995.  

               Devon's  credit  lines  were  also  a  source   of
capital and  liquidity in the first half of 1996.  The total debt
outstanding at the  end of  the second quarter  of 1996 was  $155
million, up from $143 million at the beginning of 1996.  In early
July  1996, the $155 million of debt outstanding under the credit
lines  was eliminated.  This was done primarily with the proceeds
of the  issuance of  6.5% trust convertible  preferred securities
(the "TCP Securities") as discussed in note 4 to the consolidated
financial statements  included elsewhere herein.   Devon's credit
lines allow for  total borrowings of up  to $260 million.   After
the  July 1996 payments, all $260 million is available for future
borrowings.   The TCP Securities  are subordinate to any balances
outstanding   under  Devon's  credit   lines.     Therefore,  the
securities offering  and related debt repayment  increase Devon's
credit lines available for future investment.  The offering  also
effectively fixes the rate on $149.5 million of capital, reducing
the Company's exposure to future changes in interest rates.

1996 Estimates

               The  1995 annual  report  on  Form 10-K  contained
forward-looking information for the  year 1996.  Where necessary,
that information  has been  revised in the  following discussion.
The forward-looking  information  provided  herein  is  based  on
management's  examination  of  historical operating  trends,  the
December 31, 1995 reserve report of LaRoche & Associates, data in
Devon's files and other  data available from third parties.   The
forward-looking  information  in  this  discussion  was  prepared
assuming  demand, curtailment,  producibility and  general market
conditions  for Devon's oil, natural  gas and NGL  for the second
half of 1996 will be substantially  similar to those for 1995 and
for  the first  half  of 1996,  unless  otherwise noted.    Devon
cautions that its future oil, gas and NGL production and expenses
are subject  to  all  of the  risks  and  uncertainties  normally
incident to the exploration for and development and production of

                               20
<PAGE>

oil, gas and NGL.   These risks include, but are not  limited to,
environmental risks, drilling risks  and the uncertainty inherent
in estimating future oil, gas and NGL production and reserves.

               Discussed below  are those areas where significant
revisions  have  been  made  to  the  1996  estimates  originally
included in  "Management's Discussion  and Analysis of  Financial
Condition and Results  of Operations - 1996 Estimates" in Devon's
1995 annual report on Form 10-K.

               Oil  Revenues.   Though oil  production has  risen
more or less steadily  in the last several quarters,  these gains
are  not  expected  to continue  for  the  second  half of  1996.
Therefore, the company expects  full year 1996 oil  production to
be between  3.5  million  barrels  and 3.9  million  barrels,  or
approximately  12% higher than  that for 1995.   Previously, 1996
oil production had been  estimated to be between 3.7  million and
4.3 million barrels.

               Conversely, Devon's oil  prices have been and  are
expected to continue to  be above prior estimates.   The expected
range  of  Devon's oil  price  for the  full year  1996  has been
revised  upward to between $0.25 and $0.45 per barrel higher than
West Texas  Intermediate posted prices.   For  1995, Devon's  oil
prices averaged $0.02 below West Texas Intermediate prices.

               Gas Revenues.   Based upon  actual gas  production
of   17.8  Bcf  for  the  first  half  of  1996  and  anticipated
enhancements of  Devon's Northeast Blanco Unit  during the second
half  of 1996, full year gas production is expected to be between
34.6 and 38.5 billion  Bcf.  Previously, 1996 gas  production had
been estimated to be between 34.6 Bcf and 40.3 Bcf.

               Interest Expense/Distributions on  TCP Securities.
Devon's long-term  debt was  totally retired  in early July  1996
with the proceeds  from the  offering of the  TCP Securities  and
with operating cash flow.  Based on Devon's estimate of operating
cash flow for  the last half  of the year,  and assuming that  no
significant acquisitions occur during this period, no significant
borrowings from Devon's credit lines are expected during the last
six months of the year.  Therefore, interest expense for the last
half of  the year should consist  of only that for  the first ten
days of July when  debt was outstanding, plus commitment/facility
fees  paid  to the  banks  on the  Company's credit  lines.   The
recognition of the  gain from terminating the  interest rate swap
agreement will  partially  offset the  commitment/facility  fees.
This is expected to result in total interest expense for the year
1996 of approximately $5.2 million.

               However, the  TCP  Securities  will  require  $4.8
million of distributions during the last half of the year.  These
distributions  will be recorded as  a charge to  earnings.  Since
these  distributions are tax deductible,  the net effect of these
distributions on earnings and  cash flow will be similar  to bank
interest expense.  The $5.2  million in interest paid  previously
and  the $4.8  million for TCP  distributions will  produce total
financing costs of approximately  $10 million for 1996.   This is
well  within  the  $9 million  to  $11  million  range for  total
interest expense estimated previously.

                                 21
<PAGE>

            DEVON ENERGY CORPORATION AND SUBSIDIARIES
            Notes to Consolidated Financial Statements




Part II.       Other Information

               Item 1.   Legal Proceedings

                    None

               Item 2.   Changes in Securities

                    None

               Item 3.   Defaults Upon Senior Securities

                    None

               Item 4.   Submission  of  Matters  to  a  Vote  of
Security Holders

               (a)  The Company's annual  meeting of shareholders
                    was held  in Oklahoma City,  Oklahoma at 1:00
                    p.m. local time, on Wednesday, June 11, 1996.

               (b)  Proxies  for  the   meeting  were   solicited
                    pursuant   to   Regulation   14   under   the
                    Securities Exchange Act of 1934,  as amended.
                    There  was no  solicitation in  opposition to
                    the  nominees for  election  as  directors as
                    listed  in  the  proxy   statement  and   all
                    nominees were elected.

               (c)  Out of  a total  of 22,113,896  shares of the
                    Company's   common   stock   outstanding  and
                    entitled  to  vote,  19,664,535  shares  were
                    present at the meeting in person or by proxy,
                    representing   approximately   89    percent.
                    Matters  voted upon  at the  meeting  were as
                    follows:

                    (i)  Election  of two  directors to  serve on
                         the Company's board  of directors  until
                         the 1999 annual meeting of shareholders.
                         The vote tabulation with respect to each
                         nominee was as follows:
<TABLE>
<CAPTION>
                             Nominee                  For    Authority Withheld

                         <S>                      <C>            <C>
                         Michael E. Gellert       19,577,198     86,902
                         H. R. Sanders, Jr.       19,496,375    168,160
</TABLE>


                                22 
<PAGE>

                    (ii) The  appointment  of  KPMG Peat  Marwick
                         LLP,  the  U.S.   member  firm  of  KPMG
                         (Klynveld Peat Marwick Goerdeler) as the
                         Company's  certified  public accountants
                         for  1996  was  approved  by  a  vote of
                         19,640,461  shares  for,  17,015  shares
                         against,  6,774  shares  abstaining  and
                         zero broker non-votes.

               Item 5.   Other Information

                         None

               Item 6.   Exhibits and Reports on Form 8-K

               (a)       Exhibits   required   by  Item   601  of
Regulation S-K are as follows:

                   Exhibit
                     No.  

                     2.1  Agreement  and  Plan   of  Merger   and
                          Reorganization by  and among Registrant
                          and   Devon   Energy   Corporation,   a
                          Delaware corporation, dated as of April
                          13, 1995 (incorporated by  reference to
                          Exhibit  A  to Registrant's  definitive
                          Proxy  Statement  for  its  1995 Annual
                          Meeting of Shareholders filed  on April
                          21, 1995).

                     2.2  Agreement  and Plan  of  Merger  by and
                          among  Devon Energy  Corporation, Devon
                          Acquisition   Corp.  and   Alta  Energy
                          Corporation  dated  February  18,  1994
                          [incorporated  by reference  to Exhibit
                          2.1   to   Registrant's    Registration
                          Statement on Form S-4 (No. 33-76524)].

                     2.3  Amendment  to  Agreement  and  Plan  of
                          Merger  by  and   among  Devon   Energy
                          Corporation,  Devon  Acquisition  Corp.
                          and Alta Energy Corporation dated April
                          13, 1994 [incorporated by  reference to
                          Exhibit  2.2 to  Amendment No.  One  to
                          Registrant's Registration Statement  on
                          Form S-4 (No. 33-76524)].

                     3.1  Registrant's       Certificate       of
                          Incorporation, as amended (incorporated
                          by   reference   to   Exhibit    B   to
                          Registrant's definitive Proxy Statement
                          for   its   1995   Annual   Meeting  of
                          Shareholders filed on April 21, 1995).

                     3.2  Registrant's  Bylaws  (incorporated  by
                          reference    to    Exhibit    3.2    to
                          Registrant's Registration Statement  on
                          Form 8-B filed on June 7, 1995).

                     4.1  Form   of   Common  Stock   Certificate
                          (incorporated  by reference  to Exhibit
                          4.1   to    Registrant's   Registration
                          Statement on Form 8-B filed on June  7,
                          1995).

                                           23
<PAGE>

                     4.2  Rights Agreement between Registrant and
                          The  First  National  Bank   of  Boston
                          (incorporated  by reference  to Exhibit
                          4.2   to   Registrant's    Registration
                          Statement on Form 8-B filed on June  7,
                          1995).

                     4.3  Certificate of Designations of Series A
                          Junior Participating Preferred Stock of
                          Registrant  (incorporated  by reference
                          to   Exhibit    3.3   to   Registrant's
                          Registration  Statement   on  form  8-B
                          filed on June 7, 1995).

                     4.4  Certificate of Trust of Devon Financing
                          Trust  [incorporated  by  reference  to
                          Exhibit  4.5  to  Amendment  No.  1  to
                          Registrant's Registration  Statement on
                          Form S-3 (No. 333-00815)].

                     4.5  Amended  and  Restated  Declaration  of
                          Trust of Devon Financing Trust dated as
                          of July  3, 1996, by  J. Larry Nichols,
                          H. Allen Turner, William T. Vaughn, The
                          Bank  of  New  York (Delaware)  and The
                          Bank  of New  York as Trustees  and the
                          Registrant as  Sponsor [incorporated by
                          reference to Exhibit  4.6 to  Amendment
                          No.  1   to  Registrant's  Registration
                          Statement on Form S-3 (No. 333-00815)].


                     4.6  Indenture  dated as  of July  3,  1996,
                          between  the Registrant and The Bank of
                          New York [incorporated by  reference to
                          Exhibit  4.7  to  Amendment  No.  1  to
                          Registrant's Registration Statement  on
                          Form S-3 (No. 333-00815)].

                     4.7  First  Supplemental Indenture  dated as
                          of July 3, 1996, between the Registrant
                          and The Bank of New  York [incorporated
                          by   reference   to   Exhibit   4.8  to
                          Amendment     No.    1     Registrant's
                          Registration Statement on Form S-3 (No.
                          333-00815)].

                     4.8  Forms of 6  1/2% Preferred  Convertible
                          Securities (included as Exhibit  A-1 to
                          Exhibit 4.5 above).

                     4.9  Form  of  6  1/2%   Convertible  Junior
                          Subordinated  Debentures  (included  in
                          Exhibit 4.7 above).

                    4.10  Preferred Securities Guarantee Agreement
                          dated July 3, 1996, between Registrant, as
                          Guarantor, and The Bank of New York, as
                          Preferred Guaranteed Trustee [incorporated by
                          reference to Exhibit 4.11 to Amendment No. 1 to
                          Registrant's Registration Statement on Form
                          S-3 (No. 333-00815)].

                    10.1  Credit Agreement dated October 7, 1994, among Devon
                          Energy Corporation (Nevada), as Borrower, the
                          Registrant and Devon Energy Operating Corporation, as
                          Guarantors, NationsBank of Texas, N.A., as Agent, and
                          NationsBank of Texas, N.A., Bank One, Texas, N.A.,
                          Bank of Montreal, and First Union National Bank of
                          North Carolina, as Lenders (incorporated by reference 
                          to Exhibit 10.1 to Registrant's Quarterly   Report on
                          Form 10-Q for the quarter ended September 30, 1994).

                                               24
<PAGE>

                    10.2  First Amendment, dated January 27, 1995, to Credit
                          Agreement among Devon Energy Corporation (Nevada), as
                          Borrower, the Registrant and Devon Energy Operating
                          Corporation, as Guarantors, NationsBank of Texas,
                          N.A., as Agent, and NationsBank of Texas, N.A., Bank
                          One, Texas, N.A., Bank of Montreal and First Union
                          National Bank of North Carolina, as Lenders
                          (incorporated by reference to Exhibit 10.2 to
                          Registrant's Annual Report on Form 10-K  for the
                          year ended December 31, 1994).

                    10.3  Second Amendment, dated March 4, 1996, to Credit
                          Agreement among Devon Energy Corporation (Nevada),
                          as Borrower, the Registrant and Devon Energy
                          Operating Corporation, as Guarantors, NationsBank of
                          Texas, N.A., as Agent, and NationsBank of Texas, N.A.,
                          Bank One, Texas, N.A., Bank of Montreal and First
                          Union National Bank of North Carolina, as Lenders
                          (incorporated by reference to Exhibit 10.3 to
                          Registrant's Quarterly Report on Form 10-Q for
                          the quarter ended March 31, 1996).

                    10.4  Third Amendment, dated June 26, 1996, to Credit
                          Agreement among Devon Energy Corporation (Nevada), as
                          Borrower, the Registrant and Devon Energy Operating
                          Corporation, as Guarantors, NationsBank of Texas,
                          N.A., as Agent, and NationsBank of Texas, N.A., Bank
                          One, Texas, N.A., Bank of Montreal and First Union
                          National Bank of North Carolina, as Lenders.

                    10.5  Devon Energy Corporation [a Delaware corporation] 1988
                          Stock Option Plan [incorporated by reference to
                          Exhibit 10.4 to Registrant's Registration Statement on
                          Form S-4 (No. 33-23564)]. *

                    10.6  Devon Energy Corporation 1993 Stock Option Plan
                          (incorporated by reference to Exhibit A to
                          Registrant's Proxy Statement  for the 1993 Annual
                          Meeting of Shareholders filed on May 6, 1993).*

                    10.7  Severance Agreement  between Devon Energy Corporation
                          (Nevada),  Devon Energy Corporation (Delaware) and Mr.
                          J. Larry Nichols, dated December 3, 1992 (incorporated
                          by reference to Exhibit 10.10 to Registrant's 
                          Amendment No. 1 to Annual Report on Form 10-K for the
                          year ended December 31, 1992).*

                                               25
<PAGE>

                    10.8  Severance Agreement between Devon Energy Corporation
                          (Nevada), Devon Energy Corporation (Delaware) and Mr.
                          H.R. Sanders, Jr., dated December 3, 1992 
                          (incorporated by reference to Exhibit 10.11 to 
                          Registrant's Amendment No. 1 to Annual Report on
                          Form 10-K for the year ended December 31, 1992).*

                    10.9  Severance Agreement between Devon Energy Corporation
                          (Nevada), Devon Energy Corporation (Delaware) and Mr.
                          J. Michael Lacey, dated December 3, 1992 (incorporated
                          by reference to Exhibit 10.12 to Registrant's
                          Amendment No. 1 to Annual Report on Form 10-K  for the
                          year ended December 31, 1992).*

                    10.10 Severance Agreement between Devon Energy Corporation
                          (Nevada), Devon Energy Corporation (Delaware) and Mr.
                          H. Allen Turner, dated December 3, 1992 (incorporated
                          by reference to Exhibit 10.13 to Registrant's 
                          Amendment No. 1 to Annual Report on Form 10-K for the
                          year ended December 31, 1992).*

                    10.11 Severance Agreement between Devon Energy Corporation
                          (Nevada), Devon Energy Corporation (Delaware) and Mr.
                          Darryl G. Smette, dated December 3, 1992 (incorporated
                          by reference to Exhibit 10.14 to Registrant's
                          Amendment No. 1 to Annual Report on Form 10-K  for the
                          year ended December 31, 1992).*

                    10.12 Severance Agreement between Devon Energy Corporation
                          (Nevada), Devon Energy Corporation (Delaware) and Mr.
                          William T. Vaughn, dated December 3, 1992 
                          (incorporated by reference to Exhibit 10.15 to 
                          Registrant's Amendment No. 1 to Annual Report on
                          Form 10-K for the year ended December 31, 1992).*

                    10.13 Sale and Purchase Agreement relating to Registrant's
                          San Juan Basin gas properties (incorporated by
                          reference to Exhibit 10.15 to Registrant's Quarterly
                          Report on Form 10-Q for the quarter ended September 
                          30, 1995).

                    10.14 Second Restatement of and Amendment to Sale and
                          Purchase Agreement relating to Registrant's San
                          Juan Basin gas properties (incorporated by
                          reference to Exhibit 10.16 to Registrant's
                          Quarterly Report on Form 10-Q for the quarter ended
                          September 30, 1995).

                    10.15 Purchase and Sale Agreement between Union Oil Company
                          of California and Devon Energy Corporation (Nevada)
                         (incorporated by reference to Exhibit 2 to Registrant's
                          Current Report on Form 8-K dated December 18, 1995).

                                               26
<PAGE>

                    10.16 Registration Rights Agreement dated July 3, 1996, by
                          and among the Registrant, Devon Financing Trust and
                          Morgan Stanley & Co. Incorporated [incorporated by
                          reference to Exhibit 10.1 to Amendment No. 1 to
                          Registrant's Registration Statement on Form S-3
                          (No. 333-00815)].

                     11   Computation of earnings per share


               (b) Reports on Form 8-K

                   No reports on Form 8-K have  been filed during
                   the  three months  ended  June  30, 1996.    A
                   report on Form 8-K was filed on July 2,  1996.
                   The report  contained the June  18, 1996 press
                   release announcing  the offering of the  Trust
                   Convertible  Preferred  Securities  which  are
                   discussed  in Part  I, Items  1 and 2  of this
                   quarterly report on Form 10-Q.

* Compensatory plans or arrangements.




                                         27
<PAGE>

                            SIGNATURES





               Pursuant  to  the requirements  of  the Securities
Exchange  Act of 1934, the registrant has duly caused this report
to  be signed  on its  behalf by  the undersigned  thereunto duly
authorized.


                                         DEVON ENERGY CORPORATION




Date:        August 13, 1996             /s/William T. Vaughn
                                             William T. Vaughn
                                             Vice President - Finance







                                    28
<PAGE>

                          EXHIBIT INDEX
                                                              
                                                                  Page

          2.1  Agreement and Plan of Merger and Reorganization      *
               by and Among Registrant and Devon Energy
               Corporation, a Delaware corporation, dated as of
               April 13, 1995.

          2.2  Agreement and Plan of Merger by and among Devon      *
               Energy Corporation, Devon Acquisition Corp. and
               Alta Energy Corporation dated February 18, 1994.

          2.3  Amendment to Agreement and Plan of Merger by and     *
               among Devon Energy Corporation, Devon Acquisition
               Corp. and Alta Energy Corporation dated April 13,
               1994.

          3.1  Registrant's Certificate of Incorporation.           *

          3.2  Registrant's Bylaws.                                 *

          4.1  Form of Common Stock Certificate.                    *

          4.2  Rights Agreement between Registrant and The First    *
               National Bank of Boston.

          4.3  Certificate of Designations of Series A Junior       *
               Participating Preferred Stock of Registrant.

          4.4  Certificate of Trust of Devon Financing Trust.       *

          4.5  Amended and Restated Declaration of Trust of         *
               Devon Financing Trust dated as of July 3, 1996,
               by J. Larry Nichols, H. Allen Turner, William T.
               Vaughn, The Bank of New York (Delaware) and The
               Bank of New York as Trustees and the Registrant
               as Sponsor.

          4.6  Indenture dated as of July 3, 1996, between the      *
               Registrant and The Bank of New York.

          4.7  First Supplemental Indenture dated as of July 3,     *
               1996, between the Registrant and The Bank of New
               York.

          4.8  Forms of 6 1/2% Preferred Convertible Securities     *
               (included as Exhibit A-1 to Exhibit 4.5 above).

          4.9  Form of 6 1/2% Convertible Junior Subordinated       *
               Debentures (included in Exhibit 4.7 above).

                                         29
<PAGE>

          4.10 Preferred Securities Guarantee Agreement dated       *
               July 3, 1996, between the Registrant, as
               Guarantor, and The Bank of New York, as Preferred
               Guaranteed Trustee.

          10.1 Credit Agreement dated October 7, 1994, among        *
               Devon Energy Corporation (Nevada), as Borrower,
               the Registrant and Devon Energy Operating
               Corporation, as Guarantors, NationsBank of Texas,
               N.A., as Agent, and NationsBank of Texas, N.A.,
               Bank One, Texas, N.A., Bank of Montreal, and
               First Union National Bank of North Carolina, as
               Lenders.

          10.2 First Amendment, dated January 27, 1995, to          *
               Credit Agreement among Devon Energy Corporation
               (Nevada), as Borrower, the Registrant and Devon
               Energy Operating Corporation, as Guarantors,
               NationsBank of Texas, N.A., as Agent, and
               NationsBank of Texas, N.A., Bank One, Texas,
               N.A., Bank of Montreal, and First Union National
               Bank of North Carolina, as Lenders.

          10.3 Second Amendment, dated March 4, 1996, to Credit     *
               Agreement among Devon Energy Corporation
               (Nevada), as Borrower, the Registrant and Devon
               Energy Operating Corporation, as Guarantors,
               NationsBank of Texas, N.A., as Agent, and
               NationsBank of Texas, N.A., Bank One, Texas,
               N.A., Bank of Montreal, and First Union National
               Bank of North Carolina, as Lenders.

          10.4 Third Amendment, dated June 26, 1996, to Credit      32
               Agreement among Devon Energy Corporation
               (Nevada), as Borrower, the Registrant and Devon
               Energy Operating Corporation, as Guarantors,
               NationsBank of Texas, N.A., as Agent, and
               NationsBank of Texas, N.A., Bank One, Texas,
               N.A., Bank of Montreal, and First Union National
               Bank of North Carolina, as Lenders.

          10.5 Devon Energy Corporation [a Delaware corporation]    *
               1988 Stock Option Plan.

          10.6 Devon Energy Corporation 1993 Stock Option Plan.     *

          10.7 Severance Agreement between Devon Energy             *
               Corporation (Nevada), Devon Energy Corporation
               (Delaware) and Mr. J. Larry Nichols, dated
               December 3, 1992.

          10.8 Severance Agreement between Devon Energy             *
               Corporation (Nevada), Devon Energy Corporation
               (Delaware) and Mr. H. R. Sanders, Jr., dated
               December 3, 1992.

          10.9 Severance Agreement between Devon Energy             *
               Corporation (Nevada), Devon Energy Corporation
               (Delaware) and Mr. J. Michael Lacey, dated
               December 3, 1992.

                                      30
<PAGE>

          10.10     Severance Agreement between Devon Energy        *
                    Corporation (Nevada), Devon Energy
                    Corporation (Delaware) and Mr. H. Allen
                    Turner, dated December 3, 1992.

          10.11     Severance Agreement between Devon Energy        *
                    Corporation (Nevada), Devon Energy
                    Corporation (Delaware) and Mr. Darryl G.
                    Smette, dated December 3, 1992.

          10.12     Severance Agreement between Devon Energy        *
                    Corporation (Nevada), Devon Energy
                    Corporation (Delaware) and Mr. William T.
                    Vaughn, dated December 3, 1992.

          10.13     Sale and Purchase Agreement relating to         *
                    Registrant's San Juan Basin gas properties.

          10.14     Second Restatement of and Amendment to Sale     *
                    and Purchase Agreement relating to
                    Registrant's San Juan Basin gas properties.

          10.15     Purchase and Sale Agreement between Union       *
                    Oil Company of California and Devon Energy
                    Corporation (Nevada).

          10.16     Registration Rights Agreement dated July 3,     *
                    1996, by and among the Registrant, Devon
                    Financing Trust and Morgan Stanley & Co.
                    Incorporated.

          11   Computation of earnings per share                    45
 
          *  Incorporated by reference.

                                      31
<PAGE>


<TABLE>
                                                                    Exhibit 11

                           DEVON ENERGY CORPORATION
                       Computation of Earnings Per Share


<CAPTION>
                                            Three Months Ended June 30,  Six Months Ended June 30,
                                                  1996        1995           1996         1995

PRIMARY EARNINGS PER SHARE

Computation for Statement of Operations

<S>                                           <C>           <C>          <C>          <C>
Net earnings per statement of operations      $ 6,775,388   2,444,422    12,329,314   3,471,224

Weighted average common shares outstanding     22,121,786  22,052,149    22,117,138  22,051,576

Primary earnings per common share                   $0.31        0.11          0.56        0.16

<F1>
Additional Primary Computation (A)

Net earnings per statement of operations      $ 6,775,388   2,444,422    12,329,314   3,471,224

Adjustment to weighted average common shares 
 outstanding:
   Weighted average as shown above in primary
    computation                                22,121,786  22,052,149    22,117,138  22,051,576
   Add dilutive effect of outstanding stock
    options (as determined using the treasury
    stock method)                                 165,700     145,740       149,357     124,318

   Weighted average common shares outstanding,
    as adjusted                                22,287,486  22,197,889    22,266,495  22,175,894

Net earnings per common share, as adjusted          $0.30        0.11          0.55        0.16

<F1>
FULLY DILUTED EARNINGS PER SHARE (A)

Net earnings per statement of operations      $ 6,775,388    2,444,422  12,329,314    3,471,224

Weighted average common shares outstanding as
 shown in primary computation above            22,121,786   22,052,149  22,117,138   22,051,576

Add fully dilutive effect of outstanding stock
 options (as determined using the treasury
 stock method)                                    170,301      148,337     173,376      148,619

Weighted average common shares outstanding,
 as adjusted                                   22,292,087   22,200,486  22,290,514   22,200,195

Fully diluted earnings per common share             $0.30         0.11        0.55         0.16



<F1>
(A)   These calculations  are submitted in accordance with Regulation S-K item
      601(b)(11) although not required  by footnote 2 to  paragraph 14 of  APB
      Opinion No. 15 because they result in dilution of less than 3%.
</TABLE>


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                        14133116
<SECURITIES>                                         0
<RECEIVABLES>                                 16817937
<ALLOWANCES>                                         0
<INVENTORY>                                     710877
<CURRENT-ASSETS>                              33413187
<PP&E>                                       672429250
<DEPRECIATION>                               259816341
<TOTAL-ASSETS>                               450610296
<CURRENT-LIABILITIES>                         13992198
<BONDS>                                      155000000
                          2213090
                                          0
<COMMON>                                             0
<OTHER-SE>                                   227989004
<TOTAL-LIABILITY-AND-EQUITY>                 450610296
<SALES>                                       36743221
<TOTAL-REVENUES>                              37298613
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                              10101070
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             2460924
<INCOME-PRETAX>                               11886388
<INCOME-TAX>                                   5111000
<INCOME-CONTINUING>                            6775388
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   6775388
<EPS-PRIMARY>                                     0.31
<EPS-DILUTED>                                     0.31
        

</TABLE>

Exhibit 10.4 



                THIRD AMENDMENT TO CREDIT AGREEMENT

       THIS THIRD AMENDMENT TO CREDIT AGREEMENT (herein called
  this "Amendment") is made as of the 26th day of June, 1996, by
  and among DEVON ENERGY CORPORATION (NEVADA), as Borrower
  ("Borrower"), DEVON ENERGY CORPORATION ("Parent") and DEVON
  ENERGY OPERATING CORPORATION ("DEOC"), as guarantors,
  NATIONSBANK OF TEXAS, N.A., as Agent ("Agent"), and
  NATIONSBANK OF TEXAS, N.A., BANK ONE, TEXAS, N.A., BANK OF
  MONTREAL and FIRST UNION NATIONAL BANK OF NORTH CAROLINA, as
  Lenders ("Lenders").

       WHEREAS, Borrower, Parent, DEOC, Agent and Lenders have
  entered into that certain Credit Agreement dated as of October
  7, 1994, as amended by a First Amendment to Credit Agreement
  dated January 27, 1995 and a Second Amendment to Credit
  Agreement dated March 4, 1996 (the "Original Agreement"); and

       WHEREAS, Parent and DEOC have guaranteed to Agent and
  Lenders the payment of the Notes and of all other sums payable
  under the Credit Agreement and the other Loan Documents
  pursuant to their respective Guaranties; and

       WHEREAS, Borrower, Parent, DEOC, Agent and Lenders desire
  to amend the Original Agreement as herein provided;

       NOW, THEREFORE, in consideration of the premises and the
  mutual covenants and agreements contained herein and in the
  Original Agreement, in consideration of the loans which may
  hereafter be made by Lenders to Borrower, and for other good
  and valuable consideration, the receipt and sufficiency of
  which are hereby acknowledged, the parties hereto do hereby
  agree as follows:

              ARTICLE I -- Definitions and References

       Section 1.1.  Terms Defined in the Original Agreement. 
  Unless the context otherwise requires or unless otherwise
  expressly defined herein, the terms defined in the Original
  Agreement shall have the same meanings whenever used in this
  Amendment.

       Section 1.2.  Other Defined Terms.  Unless the context
  otherwise requires, the following terms when used in this
  Amendment shall have the meanings assigned to them in this
  Section 1.2.

       "Amendment" means this Third Amendment to Credit
       Agreement.

       "Credit Agreement" means the Original Agreement as
       amended hereby.

                      ARTICLE II -- Amendments

       Section 2.1.  Defined Terms.  (a)  Section 1.1 of the
  Original Agreement is hereby amended by adding the definitions
  of "Devon Trust", "Devon Trust Declaration", "Devon Trust
  Securities", "Subordinated Parent Debentures", "Subordinated
  Parent Guarantee" and "Subordinated Parent Indenture" to read
  as follows:

            "Devon Trust" means Devon Financing Trust, a
       statutory business trust to be formed under the laws of
       the State of Delaware pursuant to the Devon Trust
       Declaration and that certain Certificate of Trust, to be
       filed with the Delaware Secretary of State on or about
       June 28, 1996.

            "Devon Trust Declaration" means that certain
       Declaration of Trust, to be dated on or about July 1,
       1996, among Parent, as sponsor, and the trustees of Devon
       Trust, forming Devon Trust.

            "Devon Trust Securities" means those certain Trust
       Convertible Preferred Securities, to be issued by Devon
       Trust pursuant to the Devon Trust Declaration, in an
       amount of up to 3,000,000.

            "Subordinated Parent Debentures" means those certain
       Convertible Junior Subordinated Debentures, to be issued
       by Parent to Devon Trust pursuant to the Parent Indenture
       and subordinated to the Obligations, in the aggregate
       principal amount of up to $155,000,000.

            "Subordinated Parent Guarantee" means that certain
       Guarantee, to be dated on or about July 1, 1996, by
       Parent in favor of the holders of the Devon Trust
       Securities and subordinated to the Obligations,
       guaranteeing certain payments to be made by Devon Trust
       pursuant to the Devon Trust Securities.

            "Subordinated Parent Indenture" means that certain
       Trust Indenture, to be dated on or about July 1, 1996,
       among Parent and the indenture trustee named therein,
       pursuant to which the Subordinated Parent Debentures and
       Subordinated Parent Guarantee are to be issued.

       Section 2.2.  Organization and Good Standing.  The first
  sentence of Section 4.1(b) of the Original Agreement is hereby
  amended in its entirety to read as follows:

            (b)  Organization and Good Standing.  Each
       Restricted Person which is a corporation, partnership or
       business trust is duly organized, validly existing and in
       good standing under the laws of its state of organization
       or formation, having all corporate, partnership or
       business trust powers required to carry on its business
       and enter into and carry out the transactions
       contemplated hereby.

       Section 2.3.  Maintenance of Existence and
  Qualifications.  Section 5.1(f) of the Original Agreement is
  hereby amended in its entirety to read as follows:

            (f)  Maintenance of Existence and Qualifications. 
       Each Restricted Person which is a corporation,
       partnership or business trust will maintain and preserve
       its corporate, partnership or business trust existence
       and its rights and franchises in full force and effect
       and will qualify to do business as a foreign corporation,
       partnership or business trust in all states or
       jurisdictions where required by applicable law.

       Section 2.4.  Limitation on Debt.  Section 5.2(a) of the
  Original Agreement is hereby amended by changing the "." at
  the end of subparagraph (ix) to a ";" and adding a new
  subparagraph (x), to read as follows:

            (x)  obligations under the Subordinated Parent
       Indenture, the Subordinated Parent Debentures and the
       Subordinated Parent Guarantee; provided, the provisions
       of the Subordinated Parent Indenture, Subordinated Parent
       Debentures (with an interest rate of not more than
       7.25%), the Subordinated Parent Guarantee (including
       without limitation the subordination provisions contained
       in the Subordinated Parent Indenture, the Subordinated
       Parent Debentures and the Subordinated Parent Guarantee),
       the Devon Trust Declaration and the Devon Trust
       Securities shall not materially differ from the most-
       recent drafts of such documents furnished to Lenders.

       Section 2.5.  Limitation on Intercompany Transfers. 
  Section 5.2(c) of the Original Agreement is hereby amended by:

       (a)  amending the parenthetical in subparagraph (iv) to
  read as follows:

            (other than DEOC, Devon Trust and each other)

       (b)  changing the "." at the end of subparagraph (vii) to
  a ";" and adding a new subparagraph (viii), to read as
  follows:

            (viii)  (A) Parent may make a capital contribution
       of up to $6,000,000 to Devon Trust to purchase common
       securities of Devon Trust, provided that both immediately
       before and immediately after any such proposed capital
       contribution, no Default is continuing; and (B) Parent
       may pay quarterly interest payments on the Subordinated
       Parent Debentures to Devon Trust, pursuant to the express
       terms of the Subordinated Parent Debentures, and Devon
       Trust may pay quarterly cash dividends to the holders of
       the Devon Trust Securities pursuant to the express terms
       of the Devon Trust Securities, provided that both
       immediately before and immediately after any such
       proposed interest payment and dividend payment, Parent is
       in compliance with Section 5.2(k) and no Default under
       Section 7.1(a), 7.1(f) or 7.1(h) is continuing.

       Section 2.6.  Limitation on Mergers, Issuances of
  Securities.  Section 5.2(e) of the Original Agreement is
  hereby amended in its entirety to read as follows:

            (e)  Limitation on Mergers, Issuances of Securities. 
       No Restricted Person will merge or consolidate with or
       into any other Person, except that (i) any Related Person
       which is a Subsidiary of Parent (other than Borrower) may
       be consolidated with Borrower, Parent or DEOC so long as
       Borrower, Parent or DEOC is the surviving entity and
       (ii) any Subsidiaries of Parent (other than Borrower) may
       merge or consolidate with or into each other so long as
       the surviving entity is a Guarantor.  No Restricted
       Person (other than Parent and Devon Trust) will issue any
       additional shares of its capital stock, additional
       partnership interests or other securities or any options,
       warrants or other rights to acquire such additional
       shares, partnership interests or other securities except
       to a Restricted Person of which such issuer is already
       directly or indirectly a Subsidiary and only to the
       extent not otherwise forbidden under the terms hereof. 
       Devon Trust will not issue any securities except common
       securities to Parent and the Devon Trust Securities. 
       Borrower and DEOC will at all times remain wholly-owned
       Subsidiaries of Parent, Parent will at all times own all
       of the outstanding common securities of Devon Trust, and
       no Restricted Person will allow any diminution of
       Borrower's, DEOC's or Parent's interest (direct or
       indirect) therein.  Parent will not issue or have
       outstanding any securities other than its common or
       preferred stock, the Subordinated Parent Guarantee and
       the Subordinated Parent Debentures.

       Section 2.7.  Working Capital and Current Ratio.  Section
  5.2(j) of the Original Agreement is hereby amended by adding a
  new sentence at the end of such Section 5.2(j), to read as
  follows:

       For purposes of the foregoing, all accrued interest
       payments on the Subordinated Parent Debentures and all
       dividend payments on the Devon Trust Securities shall
       (without duplication) be deemed to be and shall be
       included in Parent's Consolidated current liabilities as
       defined by GAAP.

       Section 2.8.  Tangible Net Worth.  Section 5.2(k) of the
  Original Agreement is hereby amended in its entirety to read
  as follows:

            (k)  Tangible Net Worth.  The ratio of (i) Parent's
       Consolidated Debt to (ii) Parent's Consolidated Tangible
       Net Worth will never be greater than 1.25 to 1.0. 
       Parent's Consolidated Tangible Net Worth will never be
       less than:

                 (i)  $145,000,000, plus

                 (ii) seventy percent (70%) of the proceeds (net
            only of costs of sale) from the issuance of the
            Subordinated Parent Debentures, plus

                 (iii)     seventy-five percent (75%) of
            Parent's Cumulative Consolidated Net Income, to the
            extent Parent's Cumulative Consolidated Net Income
            is greater than zero, plus

                 (iv) one hundred percent (100%) of the proceeds
            (net only of costs of sale) from any issuance after
            March 31, 1993 of any shares of Parent's common or
            preferred stock or any other securities, other than
            the Subordinated Parent Debentures (including any
            options, warrants or other rights to acquire such
            stock) which Parent issues after such date, provided
            that Parent shall comply with the provisions of
            Section 5.2(e) hereof in connection with any such
            issuance.

       As used in this subsection:

            "Parent's Consolidated Debt" means all Consolidated
       liabilities and similar balance sheet items of Parent,
       together with all other contingent and indirect
       liabilities (including without limitation any guaranties)
       of Parent or any of Parent's Subsidiaries which are of a
       character required to be included in Parent's audited
       Consolidated annual financial statements described in
       Section 5.1(b), other than deferred taxes. 
       Notwithstanding the foregoing, for the purposes of
       determining "Parent's Consolidated Debt", the outstanding
       principal amount of the Subordinated Parent Debentures
       shall not be included.

            "Parent's Consolidated Tangible Net Worth" means (A)
       all Consolidated assets of Parent, other than intangible
       assets (including without limitation as intangible assets
       such assets as patents, copyrights, licenses, franchises,
       goodwill, trade names, trade secrets and leases other
       than oil, gas or mineral leases or leases required to be
       capitalized under GAAP), plus (B) the amount spent by
       Parent, if any, to purchase, redeem, acquire or otherwise
       retire shares of the capital stock of Parent as provided
       in Section 5.2(d), minus (C) Parent's Consolidated Debt
       and deferred taxes.  For the purposes of determining
       "Parent's Consolidated Tangible Net Worth", no
       adjustments shall be made to the book value of Parent's
       Consolidated oil and gas assets which would otherwise be
       required after March 31, 1992 pursuant to the limitation
       on capitalized costs contained in Regulation Section
       210.4-10(i)(4) of the Securities and Exchange Commission.

       Section 2.9.  Amendment of Contracts; ERISA Plans.  The
  first sentence of Section 5.2(l) of the Original Agreement is
  hereby amended in its entirety to read as follows:

            (l)  Amendment of Contracts; ERISA Plans.  Borrower
       will not amend or permit any amendment of the B&N
       Partnership Agreement, Parent will not amend its guaranty
       referred to in Section 5.2(a)(8), and no Related Person
       will amend or permit any amendment of any agreement,
       document or instrument delivered in connection with the
       Subordinated Debt, the Subordinated Parent Debentures or
       the Devon Trust Securities without the written consent of
       Majority Lenders.

       Section 2.10.  Devon Trust; Devon Trust Securities. 
  Section 5.2 of the Original Agreement is hereby amended by
  adding a new subsection 5.2(m) immediately following Section
  5.2(l), to read as follows:

            (m)  Devon Trust; Devon Trust Securities.  Devon
       Trust shall exist for the exclusive purposes of (A)
       issuing the Devon Trust Securities, (B) investing the
       gross proceeds of the Devon Trust Securities in the
       Subordinated Parent Debentures and (C) engaging in only
       those other activities necessary or incidental thereto. 
       Parent shall exercise its option to defer interest
       payments on the Subordinated Parent Debentures rather
       than default on such interest payments.  Devon Trust
       shall not be dissolved without prior written notice by
       Parent to Majority Lenders.  Devon Trust shall not redeem
       the Devon Trust Securities prior to their stated
       maturity, and Parent shall not prepay or redeem the
       Subordinated Parent Debentures prior to their stated
       maturity, unless both immediately before and immediately
       after any such proposed prepayment or redemption, Parent
       is in compliance with Section 5.2(k) and no Default under
       Section 7.1(a), 7.1(f) or 7.1(h) is continuing.

       Section 2.11.  Guaranties of Subsidiaries.  The
  parenthetical in the first sentence of Section 6.2 of the
  Original Agreement is hereby amended in its entirety to read
  as follows:

       (other than Borrower, Parent, DEOC, Devon Trust or B&N
  Partnership)

       Section 2.12.  Events of Default.  Section 7.1(f) of the
  Original Agreement is hereby amended in its entirety to read
  as follows:

            (f)  Any Related Person (i) fails to duly pay any
       Debt constituting principal or interest owed by it with
       respect to borrowed money or money otherwise owed under
       any note, bond, or similar instrument, including without
       limitation the Subordinated Parent Debentures and the
       Devon Trust Securities, or (ii) fails to pay when the
       same becomes due and payable any other Debt in excess of
       $100,000 (other than trade payables outstanding in
       compliance with Section 5.1(g)(iii)), or (iii) breaches
       or defaults in the performance of any agreement or
       instrument by which any Debt described in the preceding
       clauses (i) or (ii) is issued, evidenced, governed, or
       secured, and any such failure, breach or default
       continues beyond any applicable period of grace provided
       therefor;

            ARTICLE III. -- Conditions of Effectiveness

       Section 3.1.  Effective Date.  This Amendment shall
  become effective as of the date first above written when, and
  only when, (i) Agent shall have received, at Agent's office, a
  counterpart of this Amendment executed and delivered by
  Borrower and each Lender, and (ii) Agent shall have
  additionally received all of the following documents, each
  document (unless otherwise indicated) being dated the date of
  receipt thereof by Agent, duly authorized, executed and
  delivered, and in form and substance satisfactory to Agent:

            (a)  Officer's Certificate.  Agent shall have
       received a certificate of a duly authorized officer of
       Borrower to the effect that all of the representations
       and warranties set forth in Article IV hereof are true
       and correct at and as of the time of such effectiveness.

            (b)  Supporting Documents.  Agent shall have
       received (i) a certificate of the Secretary of Borrower
       dated the date of this Amendment certifying that attached
       thereto is a true and complete copy of resolutions
       adopted by the Board of Directors of Borrower authorizing
       the execution, delivery and performance of this Amendment
       and certifying the names and true signatures of the
       officers of Borrower authorized to sign this Amendment
       and (ii) such supporting documents as Agent may
       reasonably request.

                    ARTICLE IV -- Miscellaneous

       Section 4.1.  Ratification of Agreements.  The Original
  Agreement is hereby ratified and confirmed in all respects. 
  Any reference to the Credit Agreement in any Loan Document
  shall be deemed to refer to the Original Agreement as amended
  hereby. Any reference to the Notes in any other Loan Document
  shall be deemed to be a reference to the Notes issued and
  delivered pursuant to this Amendment.   Each of Parent and
  DEOC hereby consents to the provisions of this Amendment and
  hereby ratifies and confirms its Guaranty and agrees that its
  obligations and covenants thereunder are unimpaired hereby and
  shall remain in full force and effect.

       Section 4.2.  Representations.  Each of Borrower, Parent
  and DEOC represent and warrant that the representations and
  warranties contained in Section 4.1 and Section 9.1(b) of the
  Credit Agreement are true and correct at and as of the date
  hereof (taking into account the fact that this Amendment and
  the Notes issued in connection herewith are each a Loan
  Document as referred to in such Sections).  Each of Borrower,
  Parent and DEOC represent and warrant that the resolutions of
  their respective Boards of Directors, attached as Exhibits A,
  B and C to that certain Omnibus Certificate dated as of
  October 7, 1994, given on behalf of Borrower, Parent and DEOC
  in connection with the Original Agreement, remain in full
  force and effect on the date hereof.

       Section 4.3.  Survival of Agreements.  All
  representations, warranties, covenants and agreements of
  Borrower, Parent or DEOC herein shall survive the execution
  and delivery of this Amendment and the Notes issued in
  connection herewith and the performance hereof and shall
  further survive until all of the Obligations are paid in full.

       Section 4.4.  Governing Law.  This Amendment shall be
  governed by and construed in accordance with the laws of the
  State of Texas and any applicable laws of the United States of
  America in all respects, including construction, validity and
  performance.

       Section 4.5.  Counterparts.  This Amendment may be
  separately executed in counterparts and by the different
  parties hereto in separate counterparts, each of which when so
  executed shall be deemed to constitute one and the same
  Amendment.  This Amendment shall, when executed by each party
  hereto, take effect as of the date first above written.

       Section 4.7.  Loan Documents.  This Amendment is a Loan
  Document, and all provisions in the Credit Agreement applying
  to Loan Documents (including, without limitation, Section
  9.1(b) thereof) apply hereto.

       THIS WRITTEN AGREEMENT AND THE OTHER LOAN DOCUMENTS
  REPRESENT THE FINAL AGREEMENT BETWEEN THE PARTIES AND MAY NOT
  BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS, OR
  SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES.

       THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE
  PARTIES.

       IN WITNESS WHEREOF, this Amendment is executed as of the
  date first above written.

                           DEVON ENERGY CORPORATION (NEVADA)


                           By:                                   
                              H.R. Sanders, Jr., Executive Vice President


                           DEVON ENERGY CORPORATION


                           By:                                   
                              Name:  H.R. Sanders, Jr.
                              Title: Executive Vice President


                           DEVON ENERGY OPERATING CORPORATION


                           By:                                   
                              Name:  H.R. Sanders, Jr.
                              Title: Executive Vice President


                           NATIONSBANK OF TEXAS, N.A.


                           By:                                   
                              Name:  
                              Title: 


                           BANK ONE, TEXAS, N.A.


                           By:                                   
                              Name:
                              Title:


                           BANK OF MONTREAL


                           By:                                   
                              Name:
                              Title:


                           FIRST UNION NATIONAL BANK
                            OF NORTH CAROLINA


                           By:                                   
                              Name:
                              Title:


                        CONSENT OF GUARANTOR

     Avon Energy Corporation hereby consents to the foregoing
  Amendment and the transactions contemplated therein and hereby
  ratifies and confirms its obligations under its certain
  Guaranty dated as of October 7, 1994 in favor of Agent, as
  agent for the Lenders.  This Consent is executed as of the
  date of the Amendment.


                           AVON ENERGY CORPORATION


                           By:                                   
                              Name:  H. R. Sanders, Jr.
                              Title: Executive Vice President



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission